Property Details
20.0% down payment
Cash on Cash
12.75%
Cap Rate
8.00%
Investment Breakdown
Property PriceCg 300,000
Down PaymentCg 60,000
Loan AmountCg 240,000
Monthly MortgageCg 1362.69
Annual MortgageCg 16352.32
Annual Rental IncomeCg 30,000
Annual ExpensesCg 6,000
Annual Cash FlowCg 7647.68
Total ROI Projection
Annual Return
2.55%
10-Year Projection
Cg 76,476.768