Low-Cost Property
Monthly Rent ($): 1,200; Property Price ($): 150,000; Annual Property Taxes ($): 2,000; Annual Insurance ($): 1,000; Annual Maintenance ($): 1,000; Annual Vacancy Rate (%): 5; Property Management Fee (%): 8; Monthly Mortgage Payment ($): 800; Other Monthly Expenses ($): 50
Annual Debt Service (Mortgage Payments) ($): 9,600; Annual Gross Rental Income ($): 14,400; Annual Vacancy Loss ($): 720; Gross Rental Yield (%): 21,600,000; Effective Gross Rental Income ($): 13,680; Annual Property Management Fees ($): 1,094.4; Total Annual Expenses ($): 5,694.4; Net Operating Income (NOI) ($): 7,985.6; Annual Cash Flow ($): -1,614.4; Cash on Cash Return (%): -2,421,600
Mid-Range Property
Monthly Rent ($): 2,000; Property Price ($): 300,000; Annual Property Taxes ($): 4,000; Annual Insurance ($): 1,500; Annual Maintenance ($): 2,000; Annual Vacancy Rate (%): 5; Property Management Fee (%): 10; Monthly Mortgage Payment ($): 1,500; Other Monthly Expenses ($): 100
Annual Debt Service (Mortgage Payments) ($): 18,000; Annual Gross Rental Income ($): 24,000; Annual Vacancy Loss ($): 1,200; Gross Rental Yield (%): 72,000,000; Effective Gross Rental Income ($): 22,800; Annual Property Management Fees ($): 2,280; Total Annual Expenses ($): 10,980; Net Operating Income (NOI) ($): 11,820; Annual Cash Flow ($): -6,180; Cash on Cash Return (%): -18,540,000
High-End Property
Monthly Rent ($): 3,500; Property Price ($): 500,000; Annual Property Taxes ($): 6,000; Annual Insurance ($): 2,500; Annual Maintenance ($): 3,000; Annual Vacancy Rate (%): 5; Property Management Fee (%): 10; Monthly Mortgage Payment ($): 2,500; Other Monthly Expenses ($): 150
Annual Debt Service (Mortgage Payments) ($): 30,000; Annual Gross Rental Income ($): 42,000; Annual Vacancy Loss ($): 2,100; Gross Rental Yield (%): 210,000,000; Effective Gross Rental Income ($): 39,900; Annual Property Management Fees ($): 3,990; Total Annual Expenses ($): 17,290; Net Operating Income (NOI) ($): 22,610; Annual Cash Flow ($): -7,390; Cash on Cash Return (%): -36,950,000