| Monthly | Annual | |
|---|---|---|
| Gross Potential Rent | $0 | $0 |
| Weighted Avg Vacancy (0%) | ($0) | ($0) |
| Gross Effective Revenue | $0 | $0 |
| Item | Oct 2026 Period 0 | Total Hold |
|---|---|---|
| Acquisition | ||
| Offer Price | ($450,000) | ($450,000) |
| Acquisition Cost | ($6,000) | ($6,000) |
| Income | ||
| Gross Potential Income | - | - |
| Vacancy Loss | - | - |
| Effective Gross Income | - | - |
| Other Income | - | - |
| Total Revenue | - | - |
| Expenses | ||
| Property Taxes | - | ($15,596) |
| Insurance | - | ($6,239) |
| HOA | - | ($6,239) |
| Property Pres. | - | - |
| Management Fee | - | - |
| Cleaning Fee | - | - |
| Maintenance | - | - |
| Marketing | - | - |
| Utilities | - | ($13,101) |
| Water | - | ($3,743) |
| Electricity | - | ($6,239) |
| Gas | - | ($3,119) |
| Trash | - | - |
| Sewer | - | - |
| Internet | - | - |
| Total Expenses | - | ($41,174) |
| NOI | ||
| NOI | - | -$41,174 |
| Valuation | - | $487,094 |
| Cap Rate | - | -1.35% |
| NOI Margin | - | - |
| OpEx Ratio | - | - |
| Rehab Expenses | ||
| Trashout | - | ($4,500) |
| Interior | - | ($2,500) |
| Exterior | - | ($6,000) |
| Landscape | - | ($300) |
| Electrical/Plumbing | - | ($1,900) |
| Roof | - | ($20,000) |
| HVAC | - | - |
| Appliances | - | ($4,000) |
| Kitchen | - | ($4,000) |
| Bathrooms | - | ($1,500) |
| Flooring | - | ($3,400) |
| Windows | - | ($3,000) |
| Structural | - | - |
| Total Rehab/Stabilize Cost | - | ($51,100) |
| Unlevered Returns | ||
| Operating Period | ||
| Total Rental Income | - | $0 |
| Operating Expenses | - | ($41,174) |
| Net Operating Cash Flow | - | ($41,174) |
| Exit | ||
| Sale Price | - | $550,000 |
| Closing Costs | - | ($27,500) |
| Net Sale Proceeds | - | $522,500 |
| Total Inflow | - | $550,000 |
| Total Outflows | - | ($547,090) |
| Performance Metrics | ||
| Total Net PL | - | $2,910 |
| Net Operating Income | - | ($41,174) |
| Asset Appreciation | - | $100,000 |
| Transaction & CapEx Costs | - | ($55,916) |
| Unlevered IRR | - | 0.11% |
| Equity Multiple | - | 1.01x |
| Levered Returns | ||
| Debt Service | ||
| Funding Amount | - | $0 |
| Debt Service | - | - |
| Interest | - | - |
| Principal | - | - |
| Remaining Principal | $0 | $0 |
| Total Inflow | - | $550,000 |
| Total Outflows | - | ($547,090) |
| Performance Metrics | ||
| Levered Net Proceeds | - | $522,500 |
| Levered Net PL | - | $2,910 |
| Cash on Cash Return | - | 0.57% |
| Levered IRR | - | 0.11% |
| Equity Multiple | - | 1.01x |