| Monthly | Annual | |
|---|---|---|
| Income | $ | $ |
| Mortgage Pay | $ | $ |
| Vacancy (5%) | $ | $ |
| Property Tax | $ | $ |
| Total Insurance | $ | $ |
| Maintenance Cost | $ | $ |
| Additional Expenses | $ | $ |
| Cash Flow | $ | $ |
| Net Operating Income | $ | $ |
| Return (IRR) | /yr |
| Total Profit when Sold | |
| Cash on Cash Return | |
| Capitalization Rate | |
| Total Rental Income | |
| Total Mortgage Payments | |
| Total Expenses | |
| Total Net Operating Income |