/// CAP RATE IGNORES YOUR LOAN — THIS DOESN’T

Cash-oncash.

Cash-on-cash is what your invested dollars actually earn after debt service. Full amortization math, no shortcuts.

PURCHASE PRICE

$

DOWN PAYMENT

%

INTEREST RATE

%

AMORTIZATION (YEARS)

CLOSING COSTS

$

NOI (ANNUAL)

$

LOAN AMOUNT

$1,300,000

MONTHLY P&I

$8,004

ANNUAL CASH FLOW

$3,948

CASH-ON-CASH

0.5%