Deal inputs
Set to 100 for zero money down
Texas-style estimate — adjust to the county
Duplex: both sides combined
Optional — title, points, repairs at close
Results
Zero money down — loan covers the full purchase price. Cash-on-cash is not used when cash in is $0.
Monthly cash flow
—
Yearly: —
Cash to close
—
Loan: —
Cap rate
—
NOI ÷ purchase
Cash-on-cash
—
Yearly CF ÷ cash in
DSCR
—
NOI ÷ annual mortgage
Mortgage (P&I)
—
/ month
| Gross rent (year) | — |
|---|---|
| Vacancy loss | — |
| Effective income | — |
| Property tax | — |
| Insurance | — |
| Maintenance | — |
| CapEx reserve | — |
| Property management | — |
| Operating expenses total | — |
| NOI (income − expenses) | — |
| Annual mortgage (P&I) | — |
| Annual cash flow | — |