←Home
Example Property Analyses
See exactly what our property analysis looks like. These examples demonstrate the comprehensive metrics and insights you get when analyzing investment properties.
About this example
A solid buy-and-hold investment with positive monthly cash flow. This example shows how a well-priced property with good rental income can generate steady returns.
123 Maple Street, Austin, TX 78701
Buy & Hold
32
$250,000Needs Attention
Monthly Cash Flow$163per month after expenses
CoC ROI3%
Cap Rate7%
DCR1.13
Estimates for educational purposes only
Initial Cash Required$57,500
Purchase Price$250,000
Down Payment$50,000 (20%)
Closing Costs$7,500
Cash to Close$57,500
Total Monthly Payment$1,737
Principal & Interest$1,264
Property Taxesi$38
Insurance$125
PMI$0
Property Management$160
Other Expenses$150
Monthly Cash Flow (5% vacancy)$163
Gross Rent$2,000
Effective Rent (after vacancy)$1,900
Total Expenses$1,737
Annual Cash Flow$1,960
Annual Rent (gross)$24,000
Property Value (2% annual appreciation)
Today$250,000
If You Sell After 5 Years
Estimated Profit$64,228
Sale Price$250,000
Sales Expenses$22,500
Remaining Loan Balance$187,471
Total Paid to Loan$12,529
Investment Metrics
Cash Flow
$163
CoC ROI
3%
Cap Rate
7%
IRR
15%
DCR
1.13
50% Rule
-$737
LTV
80%
Break-Even
71%
Op Exp
29%
2% Rule
1%
1% Rule
FAIL
M GRM
125.0
Cash Flow
$163
CoC ROI
3%
Cap Rate
7%
IRR
15%
DCR
1.13
50% Rule
-$737
LTV
80%
Break-Even
71%
Op Exp
29%
2% Rule
1%
1% Rule
FAIL
M GRM
125.0
A GRM
10.4
These calculations are educational estimates based on your inputs. They do not constitute investment advice. Always consult qualified professionals before making investment decisions.
| Month Number | Balance | Principal | Interest | P + I |
|---|---|---|---|---|
| 1 | 200000.00 | 180.80 | 1083.33 | $1,264 |
| 2 | 199819.20 | 181.78 | 1082.35 | $1,264 |
| 3 | 199637.42 | 182.77 | 1081.37 | $1,264 |
| 4 | 199454.65 | 183.76 | 1080.38 | $1,264 |
| 5 | 199270.89 | 184.75 | 1079.38 | $1,264 |
| 6 | 199086.14 | 185.75 | 1078.38 | $1,264 |
| 7 | 198900.39 | 186.76 | 1077.38 | $1,264 |
| 8 | 198713.63 | 187.77 | 1076.37 | $1,264 |
| 9 | 198525.86 | 188.79 | 1075.35 | $1,264 |
| 10 | 198337.07 | 189.81 | 1074.33 | $1,264 |
| 11 | 198147.26 | 190.84 | 1073.30 | $1,264 |
| 12 | 197956.42 | 191.87 | 1072.26 | $1,264 |
| 13 | 197764.55 | 192.91 | 1071.22 | $1,264 |
| 14 | 197571.64 | 193.96 | 1070.18 | $1,264 |
| 15 | 197377.68 | 195.01 | 1069.13 | $1,264 |
| 16 | 197182.67 | 196.06 | 1068.07 | $1,264 |
| 17 | 196986.61 | 197.13 | 1067.01 | $1,264 |
| 18 | 196789.49 | 198.19 | 1065.94 | $1,264 |
| 19 | 196591.29 | 199.27 | 1064.87 | $1,264 |
| 20 | 196392.03 | 200.35 | 1063.79 | $1,264 |
| 21 | 196191.68 | 201.43 | 1062.70 | $1,264 |
| 22 | 195990.25 | 202.52 | 1061.61 | $1,264 |
| 23 | 195787.73 | 203.62 | 1060.52 | $1,264 |
| 24 | 195584.11 | 204.72 | 1059.41 | $1,264 |
| 25 | 195379.39 | 205.83 | 1058.31 | $1,264 |
| 26 | 195173.55 | 206.95 | 1057.19 | $1,264 |
| 27 | 194966.61 | 208.07 | 1056.07 | $1,264 |
| 28 | 194758.54 | 209.19 | 1054.94 | $1,264 |
| 29 | 194549.35 | 210.33 | 1053.81 | $1,264 |
| 30 | 194339.02 | 211.47 | 1052.67 | $1,264 |
| 31 | 194127.55 | 212.61 | 1051.52 | $1,264 |
| 32 | 193914.94 | 213.76 | 1050.37 | $1,264 |
| 33 | 193701.18 | 214.92 | 1049.21 | $1,264 |
| 34 | 193486.26 | 216.09 | 1048.05 | $1,264 |
| 35 | 193270.17 | 217.26 | 1046.88 | $1,264 |
| 36 | 193052.92 | 218.43 | 1045.70 | $1,264 |
| 37 | 192834.48 | 219.62 | 1044.52 | $1,264 |
| 38 | 192614.87 | 220.81 | 1043.33 | $1,264 |
| 39 | 192394.06 | 222.00 | 1042.13 | $1,264 |
| 40 | 192172.06 | 223.20 | 1040.93 | $1,264 |
| 41 | 191948.86 | 224.41 | 1039.72 | $1,264 |
| 42 | 191724.44 | 225.63 | 1038.51 | $1,264 |
| 43 | 191498.82 | 226.85 | 1037.29 | $1,264 |
| 44 | 191271.96 | 228.08 | 1036.06 | $1,264 |
| 45 | 191043.88 | 229.32 | 1034.82 | $1,264 |
| 46 | 190814.57 | 230.56 | 1033.58 | $1,264 |
| 47 | 190584.01 | 231.81 | 1032.33 | $1,264 |
| 48 | 190352.21 | 233.06 | 1031.07 | $1,264 |
| 49 | 190119.14 | 234.32 | 1029.81 | $1,264 |
| 50 | 189884.82 | 235.59 | 1028.54 | $1,264 |
| 51 | 189649.23 | 236.87 | 1027.27 | $1,264 |
| 52 | 189412.36 | 238.15 | 1025.98 | $1,264 |
| 53 | 189174.21 | 239.44 | 1024.69 | $1,264 |
| 54 | 188934.76 | 240.74 | 1023.40 | $1,264 |
| 55 | 188694.02 | 242.04 | 1022.09 | $1,264 |
| 56 | 188451.98 | 243.35 | 1020.78 | $1,264 |
| 57 | 188208.63 | 244.67 | 1019.46 | $1,264 |
| 58 | 187963.95 | 246.00 | 1018.14 | $1,264 |
| 59 | 187717.96 | 247.33 | 1016.81 | $1,264 |
| 60 | 187470.63 | 248.67 | 1015.47 | $1,264 |
| 61 | 187221.95 | 250.02 | 1014.12 | $1,264 |
| 62 | 186971.94 | 251.37 | 1012.76 | $1,264 |
| 63 | 186720.57 | 252.73 | 1011.40 | $1,264 |
| 64 | 186467.83 | 254.10 | 1010.03 | $1,264 |
| 65 | 186213.73 | 255.48 | 1008.66 | $1,264 |
| 66 | 185958.25 | 256.86 | 1007.27 | $1,264 |
| 67 | 185701.39 | 258.25 | 1005.88 | $1,264 |
| 68 | 185443.14 | 259.65 | 1004.48 | $1,264 |
| 69 | 185183.49 | 261.06 | 1003.08 | $1,264 |
| 70 | 184922.43 | 262.47 | 1001.66 | $1,264 |
| 71 | 184659.95 | 263.89 | 1000.24 | $1,264 |
| 72 | 184396.06 | 265.32 | 998.81 | $1,264 |
| 73 | 184130.73 | 266.76 | 997.37 | $1,264 |
| 74 | 183863.97 | 268.21 | 995.93 | $1,264 |
| 75 | 183595.77 | 269.66 | 994.48 | $1,264 |
| 76 | 183326.11 | 271.12 | 993.02 | $1,264 |
| 77 | 183054.99 | 272.59 | 991.55 | $1,264 |
| 78 | 182782.40 | 274.06 | 990.07 | $1,264 |
| 79 | 182508.34 | 275.55 | 988.59 | $1,264 |
| 80 | 182232.79 | 277.04 | 987.09 | $1,264 |
| 81 | 181955.74 | 278.54 | 985.59 | $1,264 |
| 82 | 181677.20 | 280.05 | 984.08 | $1,264 |
| 83 | 181397.15 | 281.57 | 982.57 | $1,264 |
| 84 | 181115.58 | 283.09 | 981.04 | $1,264 |
| 85 | 180832.49 | 284.63 | 979.51 | $1,264 |
| 86 | 180547.86 | 286.17 | 977.97 | $1,264 |
| 87 | 180261.69 | 287.72 | 976.42 | $1,264 |
| 88 | 179973.98 | 289.28 | 974.86 | $1,264 |
| 89 | 179684.70 | 290.84 | 973.29 | $1,264 |
| 90 | 179393.85 | 292.42 | 971.72 | $1,264 |
| 91 | 179101.44 | 294.00 | 970.13 | $1,264 |
| 92 | 178807.43 | 295.60 | 968.54 | $1,264 |
| 93 | 178511.84 | 297.20 | 966.94 | $1,264 |
| 94 | 178214.64 | 298.81 | 965.33 | $1,264 |
| 95 | 177915.83 | 300.43 | 963.71 | $1,264 |
| 96 | 177615.41 | 302.05 | 962.08 | $1,264 |
| 97 | 177313.35 | 303.69 | 960.45 | $1,264 |
| 98 | 177009.67 | 305.33 | 958.80 | $1,264 |
| 99 | 176704.33 | 306.99 | 957.15 | $1,264 |
| 100 | 176397.34 | 308.65 | 955.49 | $1,264 |
| 101 | 176088.69 | 310.32 | 953.81 | $1,264 |
| 102 | 175778.37 | 312.00 | 952.13 | $1,264 |
| 103 | 175466.37 | 313.69 | 950.44 | $1,264 |
| 104 | 175152.68 | 315.39 | 948.74 | $1,264 |
| 105 | 174837.28 | 317.10 | 947.04 | $1,264 |
| 106 | 174520.18 | 318.82 | 945.32 | $1,264 |
| 107 | 174201.36 | 320.55 | 943.59 | $1,264 |
| 108 | 173880.82 | 322.28 | 941.85 | $1,264 |
| 109 | 173558.54 | 324.03 | 940.11 | $1,264 |
| 110 | 173234.51 | 325.78 | 938.35 | $1,264 |
| 111 | 172908.73 | 327.55 | 936.59 | $1,264 |
| 112 | 172581.18 | 329.32 | 934.81 | $1,264 |
| 113 | 172251.86 | 331.11 | 933.03 | $1,264 |
| 114 | 171920.75 | 332.90 | 931.24 | $1,264 |
| 115 | 171587.86 | 334.70 | 929.43 | $1,264 |
| 116 | 171253.15 | 336.51 | 927.62 | $1,264 |
| 117 | 170916.64 | 338.34 | 925.80 | $1,264 |
| 118 | 170578.30 | 340.17 | 923.97 | $1,264 |
| 119 | 170238.13 | 342.01 | 922.12 | $1,264 |
| 120 | 169896.12 | 343.87 | 920.27 | $1,264 |
| 121 | 169552.25 | 345.73 | 918.41 | $1,264 |
| 122 | 169206.52 | 347.60 | 916.54 | $1,264 |
| 123 | 168858.92 | 349.48 | 914.65 | $1,264 |
| 124 | 168509.44 | 351.38 | 912.76 | $1,264 |
| 125 | 168158.06 | 353.28 | 910.86 | $1,264 |
| 126 | 167804.78 | 355.19 | 908.94 | $1,264 |
| 127 | 167449.59 | 357.12 | 907.02 | $1,264 |
| 128 | 167092.47 | 359.05 | 905.08 | $1,264 |
| 129 | 166733.42 | 361.00 | 903.14 | $1,264 |
| 130 | 166372.42 | 362.95 | 901.18 | $1,264 |
| 131 | 166009.47 | 364.92 | 899.22 | $1,264 |
| 132 | 165644.55 | 366.89 | 897.24 | $1,264 |
| 133 | 165277.66 | 368.88 | 895.25 | $1,264 |
| 134 | 164908.78 | 370.88 | 893.26 | $1,264 |
| 135 | 164537.90 | 372.89 | 891.25 | $1,264 |
| 136 | 164165.01 | 374.91 | 889.23 | $1,264 |
| 137 | 163790.10 | 376.94 | 887.20 | $1,264 |
| 138 | 163413.16 | 378.98 | 885.15 | $1,264 |
| 139 | 163034.18 | 381.03 | 883.10 | $1,264 |
| 140 | 162653.14 | 383.10 | 881.04 | $1,264 |
| 141 | 162270.05 | 385.17 | 878.96 | $1,264 |
| 142 | 161884.87 | 387.26 | 876.88 | $1,264 |
| 143 | 161497.61 | 389.36 | 874.78 | $1,264 |
| 144 | 161108.26 | 391.47 | 872.67 | $1,264 |
| 145 | 160716.79 | 393.59 | 870.55 | $1,264 |
| 146 | 160323.20 | 395.72 | 868.42 | $1,264 |
| 147 | 159927.48 | 397.86 | 866.27 | $1,264 |
| 148 | 159529.62 | 400.02 | 864.12 | $1,264 |
| 149 | 159129.60 | 402.18 | 861.95 | $1,264 |
| 150 | 158727.42 | 404.36 | 859.77 | $1,264 |
| 151 | 158323.06 | 406.55 | 857.58 | $1,264 |
| 152 | 157916.51 | 408.75 | 855.38 | $1,264 |
| 153 | 157507.75 | 410.97 | 853.17 | $1,264 |
| 154 | 157096.78 | 413.20 | 850.94 | $1,264 |
| 155 | 156683.59 | 415.43 | 848.70 | $1,264 |
| 156 | 156268.15 | 417.68 | 846.45 | $1,264 |
| 157 | 155850.47 | 419.95 | 844.19 | $1,264 |
| 158 | 155430.52 | 422.22 | 841.92 | $1,264 |
| 159 | 155008.30 | 424.51 | 839.63 | $1,264 |
| 160 | 154583.79 | 426.81 | 837.33 | $1,264 |
| 161 | 154156.99 | 429.12 | 835.02 | $1,264 |
| 162 | 153727.87 | 431.44 | 832.69 | $1,264 |
| 163 | 153296.43 | 433.78 | 830.36 | $1,264 |
| 164 | 152862.64 | 436.13 | 828.01 | $1,264 |
| 165 | 152426.51 | 438.49 | 825.64 | $1,264 |
| 166 | 151988.02 | 440.87 | 823.27 | $1,264 |
| 167 | 151547.15 | 443.26 | 820.88 | $1,264 |
| 168 | 151103.90 | 445.66 | 818.48 | $1,264 |
| 169 | 150658.24 | 448.07 | 816.07 | $1,264 |
| 170 | 150210.17 | 450.50 | 813.64 | $1,264 |
| 171 | 149759.67 | 452.94 | 811.20 | $1,264 |
| 172 | 149306.74 | 455.39 | 808.74 | $1,264 |
| 173 | 148851.35 | 457.86 | 806.28 | $1,264 |
| 174 | 148393.49 | 460.34 | 803.80 | $1,264 |
| 175 | 147933.15 | 462.83 | 801.30 | $1,264 |
| 176 | 147470.32 | 465.34 | 798.80 | $1,264 |
| 177 | 147004.98 | 467.86 | 796.28 | $1,264 |
| 178 | 146537.12 | 470.39 | 793.74 | $1,264 |
| 179 | 146066.73 | 472.94 | 791.19 | $1,264 |
| 180 | 145593.79 | 475.50 | 788.63 | $1,264 |
| 181 | 145118.28 | 478.08 | 786.06 | $1,264 |
| 182 | 144640.20 | 480.67 | 783.47 | $1,264 |
| 183 | 144159.54 | 483.27 | 780.86 | $1,264 |
| 184 | 143676.26 | 485.89 | 778.25 | $1,264 |
| 185 | 143190.37 | 488.52 | 775.61 | $1,264 |
| 186 | 142701.85 | 491.17 | 772.97 | $1,264 |
| 187 | 142210.68 | 493.83 | 770.31 | $1,264 |
| 188 | 141716.86 | 496.50 | 767.63 | $1,264 |
| 189 | 141220.35 | 499.19 | 764.94 | $1,264 |
| 190 | 140721.16 | 501.90 | 762.24 | $1,264 |
| 191 | 140219.26 | 504.62 | 759.52 | $1,264 |
| 192 | 139714.65 | 507.35 | 756.79 | $1,264 |
| 193 | 139207.30 | 510.10 | 754.04 | $1,264 |
| 194 | 138697.20 | 512.86 | 751.28 | $1,264 |
| 195 | 138184.35 | 515.64 | 748.50 | $1,264 |
| 196 | 137668.71 | 518.43 | 745.71 | $1,264 |
| 197 | 137150.28 | 521.24 | 742.90 | $1,264 |
| 198 | 136629.04 | 524.06 | 740.07 | $1,264 |
| 199 | 136104.98 | 526.90 | 737.24 | $1,264 |
| 200 | 135578.08 | 529.75 | 734.38 | $1,264 |
| 201 | 135048.32 | 532.62 | 731.51 | $1,264 |
| 202 | 134515.70 | 535.51 | 728.63 | $1,264 |
| 203 | 133980.19 | 538.41 | 725.73 | $1,264 |
| 204 | 133441.78 | 541.33 | 722.81 | $1,264 |
| 205 | 132900.45 | 544.26 | 719.88 | $1,264 |
| 206 | 132356.19 | 547.21 | 716.93 | $1,264 |
| 207 | 131808.99 | 550.17 | 713.97 | $1,264 |
| 208 | 131258.81 | 553.15 | 710.99 | $1,264 |
| 209 | 130705.66 | 556.15 | 707.99 | $1,264 |
| 210 | 130149.52 | 559.16 | 704.98 | $1,264 |
| 211 | 129590.36 | 562.19 | 701.95 | $1,264 |
| 212 | 129028.17 | 565.23 | 698.90 | $1,264 |
| 213 | 128462.94 | 568.30 | 695.84 | $1,264 |
| 214 | 127894.64 | 571.37 | 692.76 | $1,264 |
| 215 | 127323.27 | 574.47 | 689.67 | $1,264 |
| 216 | 126748.80 | 577.58 | 686.56 | $1,264 |
| 217 | 126171.22 | 580.71 | 683.43 | $1,264 |
| 218 | 125590.51 | 583.85 | 680.28 | $1,264 |
| 219 | 125006.66 | 587.02 | 677.12 | $1,264 |
| 220 | 124419.64 | 590.20 | 673.94 | $1,264 |
| 221 | 123829.44 | 593.39 | 670.74 | $1,264 |
| 222 | 123236.05 | 596.61 | 667.53 | $1,264 |
| 223 | 122639.44 | 599.84 | 664.30 | $1,264 |
| 224 | 122039.60 | 603.09 | 661.05 | $1,264 |
| 225 | 121436.52 | 606.35 | 657.78 | $1,264 |
| 226 | 120830.16 | 609.64 | 654.50 | $1,264 |
| 227 | 120220.52 | 612.94 | 651.19 | $1,264 |
| 228 | 119607.58 | 616.26 | 647.87 | $1,264 |
| 229 | 118991.32 | 619.60 | 644.54 | $1,264 |
| 230 | 118371.72 | 622.96 | 641.18 | $1,264 |
| 231 | 117748.76 | 626.33 | 637.81 | $1,264 |
| 232 | 117122.43 | 629.72 | 634.41 | $1,264 |
| 233 | 116492.71 | 633.13 | 631.00 | $1,264 |
| 234 | 115859.57 | 636.56 | 627.57 | $1,264 |
| 235 | 115223.01 | 640.01 | 624.12 | $1,264 |
| 236 | 114583.00 | 643.48 | 620.66 | $1,264 |
| 237 | 113939.52 | 646.96 | 617.17 | $1,264 |
| 238 | 113292.56 | 650.47 | 613.67 | $1,264 |
| 239 | 112642.09 | 653.99 | 610.14 | $1,264 |
| 240 | 111988.10 | 657.53 | 606.60 | $1,264 |
| 241 | 111330.57 | 661.10 | 603.04 | $1,264 |
| 242 | 110669.47 | 664.68 | 599.46 | $1,264 |
| 243 | 110004.79 | 668.28 | 595.86 | $1,264 |
| 244 | 109336.52 | 671.90 | 592.24 | $1,264 |
| 245 | 108664.62 | 675.54 | 588.60 | $1,264 |
| 246 | 107989.08 | 679.20 | 584.94 | $1,264 |
| 247 | 107309.89 | 682.87 | 581.26 | $1,264 |
| 248 | 106627.01 | 686.57 | 577.56 | $1,264 |
| 249 | 105940.44 | 690.29 | 573.84 | $1,264 |
| 250 | 105250.15 | 694.03 | 570.10 | $1,264 |
| 251 | 104556.12 | 697.79 | 566.35 | $1,264 |
| 252 | 103858.33 | 701.57 | 562.57 | $1,264 |
| 253 | 103156.76 | 705.37 | 558.77 | $1,264 |
| 254 | 102451.39 | 709.19 | 554.95 | $1,264 |
| 255 | 101742.20 | 713.03 | 551.10 | $1,264 |
| 256 | 101029.16 | 716.89 | 547.24 | $1,264 |
| 257 | 100312.27 | 720.78 | 543.36 | $1,264 |
| 258 | 99591.49 | 724.68 | 539.45 | $1,264 |
| 259 | 98866.81 | 728.61 | 535.53 | $1,264 |
| 260 | 98138.20 | 732.55 | 531.58 | $1,264 |
| 261 | 97405.65 | 736.52 | 527.61 | $1,264 |
| 262 | 96669.13 | 740.51 | 523.62 | $1,264 |
| 263 | 95928.61 | 744.52 | 519.61 | $1,264 |
| 264 | 95184.09 | 748.56 | 515.58 | $1,264 |
| 265 | 94435.54 | 752.61 | 511.53 | $1,264 |
| 266 | 93682.93 | 756.69 | 507.45 | $1,264 |
| 267 | 92926.24 | 760.79 | 503.35 | $1,264 |
| 268 | 92165.45 | 764.91 | 499.23 | $1,264 |
| 269 | 91400.55 | 769.05 | 495.09 | $1,264 |
| 270 | 90631.50 | 773.22 | 490.92 | $1,264 |
| 271 | 89858.28 | 777.40 | 486.73 | $1,264 |
| 272 | 89080.88 | 781.61 | 482.52 | $1,264 |
| 273 | 88299.26 | 785.85 | 478.29 | $1,264 |
| 274 | 87513.41 | 790.11 | 474.03 | $1,264 |
| 275 | 86723.31 | 794.38 | 469.75 | $1,264 |
| 276 | 85928.92 | 798.69 | 465.45 | $1,264 |
| 277 | 85130.24 | 803.01 | 461.12 | $1,264 |
| 278 | 84327.22 | 807.36 | 456.77 | $1,264 |
| 279 | 83519.86 | 811.74 | 452.40 | $1,264 |
| 280 | 82708.12 | 816.13 | 448.00 | $1,264 |
| 281 | 81891.99 | 820.55 | 443.58 | $1,264 |
| 282 | 81071.43 | 825.00 | 439.14 | $1,264 |
| 283 | 80246.44 | 829.47 | 434.67 | $1,264 |
| 284 | 79416.97 | 833.96 | 430.18 | $1,264 |
| 285 | 78583.01 | 838.48 | 425.66 | $1,264 |
| 286 | 77744.53 | 843.02 | 421.12 | $1,264 |
| 287 | 76901.51 | 847.59 | 416.55 | $1,264 |
| 288 | 76053.92 | 852.18 | 411.96 | $1,264 |
| 289 | 75201.75 | 856.79 | 407.34 | $1,264 |
| 290 | 74344.95 | 861.43 | 402.70 | $1,264 |
| 291 | 73483.52 | 866.10 | 398.04 | $1,264 |
| 292 | 72617.42 | 870.79 | 393.34 | $1,264 |
| 293 | 71746.63 | 875.51 | 388.63 | $1,264 |
| 294 | 70871.12 | 880.25 | 383.89 | $1,264 |
| 295 | 69990.87 | 885.02 | 379.12 | $1,264 |
| 296 | 69105.85 | 889.81 | 374.32 | $1,264 |
| 297 | 68216.03 | 894.63 | 369.50 | $1,264 |
| 298 | 67321.40 | 899.48 | 364.66 | $1,264 |
| 299 | 66421.92 | 904.35 | 359.79 | $1,264 |
| 300 | 65517.57 | 909.25 | 354.89 | $1,264 |
| 301 | 64608.32 | 914.17 | 349.96 | $1,264 |
| 302 | 63694.15 | 919.13 | 345.01 | $1,264 |
| 303 | 62775.02 | 924.10 | 340.03 | $1,264 |
| 304 | 61850.92 | 929.11 | 335.03 | $1,264 |
| 305 | 60921.81 | 934.14 | 329.99 | $1,264 |
| 306 | 59987.67 | 939.20 | 324.93 | $1,264 |
| 307 | 59048.46 | 944.29 | 319.85 | $1,264 |
| 308 | 58104.17 | 949.41 | 314.73 | $1,264 |
| 309 | 57154.77 | 954.55 | 309.59 | $1,264 |
| 310 | 56200.22 | 959.72 | 304.42 | $1,264 |
| 311 | 55240.50 | 964.92 | 299.22 | $1,264 |
| 312 | 54275.59 | 970.14 | 293.99 | $1,264 |
| 313 | 53305.44 | 975.40 | 288.74 | $1,264 |
| 314 | 52330.04 | 980.68 | 283.45 | $1,264 |
| 315 | 51349.36 | 985.99 | 278.14 | $1,264 |
| 316 | 50363.37 | 991.33 | 272.80 | $1,264 |
| 317 | 49372.03 | 996.70 | 267.43 | $1,264 |
| 318 | 48375.33 | 1002.10 | 262.03 | $1,264 |
| 319 | 47373.23 | 1007.53 | 256.60 | $1,264 |
| 320 | 46365.70 | 1012.99 | 251.15 | $1,264 |
| 321 | 45352.71 | 1018.48 | 245.66 | $1,264 |
| 322 | 44334.23 | 1023.99 | 240.14 | $1,264 |
| 323 | 43310.24 | 1029.54 | 234.60 | $1,264 |
| 324 | 42280.70 | 1035.12 | 229.02 | $1,264 |
| 325 | 41245.58 | 1040.72 | 223.41 | $1,264 |
| 326 | 40204.86 | 1046.36 | 217.78 | $1,264 |
| 327 | 39158.50 | 1052.03 | 212.11 | $1,264 |
| 328 | 38106.48 | 1057.73 | 206.41 | $1,264 |
| 329 | 37048.75 | 1063.46 | 200.68 | $1,264 |
| 330 | 35985.29 | 1069.22 | 194.92 | $1,264 |
| 331 | 34916.08 | 1075.01 | 189.13 | $1,264 |
| 332 | 33841.07 | 1080.83 | 183.31 | $1,264 |
| 333 | 32760.24 | 1086.68 | 177.45 | $1,264 |
| 334 | 31673.56 | 1092.57 | 171.57 | $1,264 |
| 335 | 30580.98 | 1098.49 | 165.65 | $1,264 |
| 336 | 29482.50 | 1104.44 | 159.70 | $1,264 |
| 337 | 28378.06 | 1110.42 | 153.71 | $1,264 |
| 338 | 27267.64 | 1116.44 | 147.70 | $1,264 |
| 339 | 26151.20 | 1122.48 | 141.65 | $1,264 |
| 340 | 25028.72 | 1128.56 | 135.57 | $1,264 |
| 341 | 23900.15 | 1134.68 | 129.46 | $1,264 |
| 342 | 22765.47 | 1140.82 | 123.31 | $1,264 |
| 343 | 21624.65 | 1147.00 | 117.13 | $1,264 |
| 344 | 20477.65 | 1153.22 | 110.92 | $1,264 |
| 345 | 19324.43 | 1159.46 | 104.67 | $1,264 |
| 346 | 18164.97 | 1165.74 | 98.39 | $1,264 |
| 347 | 16999.23 | 1172.06 | 92.08 | $1,264 |
| 348 | 15827.17 | 1178.41 | 85.73 | $1,264 |
| 349 | 14648.77 | 1184.79 | 79.35 | $1,264 |
| 350 | 13463.98 | 1191.21 | 72.93 | $1,264 |
| 351 | 12272.77 | 1197.66 | 66.48 | $1,264 |
| 352 | 11075.11 | 1204.15 | 59.99 | $1,264 |
| 353 | 9870.97 | 1210.67 | 53.47 | $1,264 |
| 354 | 8660.30 | 1217.23 | 46.91 | $1,264 |
| 355 | 7443.07 | 1223.82 | 40.32 | $1,264 |
| 356 | 6219.25 | 1230.45 | 33.69 | $1,264 |
| 357 | 4988.80 | 1237.11 | 27.02 | $1,264 |
| 358 | 3751.69 | 1243.81 | 20.32 | $1,264 |
| 359 | 2507.88 | 1250.55 | 13.58 | $1,264 |
| 360 | 1257.33 | 1257.33 | 6.81 | $1,264 |
Remember: All calculations are estimates for educational purposes. Real estate investments involve substantial risks. This is not professional advice. Always consult licensed attorneys, CPAs, and real estate professionals before making investment decisions.
Ready to analyze your own properties?
Get the same detailed analysis for any property you're considering. It takes less than 60 seconds.
Analyze Your First Property