Income
$
%
$
Gross Rental Income$230,400
Vacancy Loss (5%)– $11,520
Other Income+ $0
Effective Gross Income$218,880
Operating Expenses
Total Expenses$39,600
Expense Ratio18.09%
Net Operating Income
$179,280
$14,940 / month
Investment Returns
$
$
%
Cap Rate8.15%
Annual Debt Service$124,778
Annual Cash Flow$54,502
Equity Invested$660,000
Cash-on-Cash Return8.26%
DSCR ✓1.44
For a full underwriting package contact Gharib at 615.719.4242.