Ethos Home Team

Investment Property Evaluator

Conservative
Moderate
Optimistic
Acquisition
= $90,000
= $11,250
Financing
Annual Expenses
= $450/mo
= $150/mo
Rental Income Range
Min $2,200
Mid $2,500
Max $2,800
Operating Expenses
Annual Summary
Gross Annual Rent
$26,400
Total Annual Expenses
$0
Gross Annual Profit
$0
Key Metrics
Monthly Cash Flow
$0
at selected scenario
Cash-on-Cash
0.0%
annual return
Cap Rate
0.0%
net / price
Break-Even Occ.
0.0%
% needed
Monthly Cash Flow Breakdown
Gross Rent
$0
Mortgage P+I
$0
Taxes
$0
Insurance
$0
Mgmt Fee
$0
Scenario Summary
Conservative
$0/mo
Moderate
$0/mo
Optimistic
$0/mo

Ethos Home Team  ·  Brokered by eXp Realty  ·  (703) 489-7836