You need to enable JavaScript to run this app.
The Property
Ongoing costs
Details
City
Fort Collins
Type of Financing
20% Down Mortgage
Price
$
Repair Costs
$
Total Monthly Rent
$
Interest Rate
%
Closing Costs
$
Percent Down
%
PMI
Money Upfront
$23,700.00
Monthly Payment
$480.08
Fixed Expenses
$256.40
Gross Cash Flow
$409.92
Net Cash Flow
$263.52
Cap Rate
13.34%
Monthly Expense Breakdown
Tax Details