Long-term rentals

Rental ROI / Cash-on-Cash

Underwrite a rental with all-in cash invested vs. real operating expenses.

For BRRRR & long-term rental analysis. All figures annual unless labelled.

Purchase

Rehab

Closing

Down %

Rate %

Loan yrs

Rent /mo

Vacancy %

HOA /mo

Taxes /yr

Insurance /yr

Mgmt %

Cash flow /mo

-$4

Cash-on-cash

-0.1%

Cap rate

6.3%

DSCR

1.00

NOI $16,308/yrDebt service $16,362/yrCash invested $94,500