📊 Deal Analysis Results
Down Payment
$50,000
Loan Amount
$200,000
Monthly Mortgage (P&I)
$1,398
Effective Monthly Rent
$1,840
Monthly Expenses
Mortgage (P&I)
$1,398
Property Taxes
$250
Insurance
$100
HOA
$0
Maintenance (1% of value)
$208
Vacancy Reserve
$160
Property Management
$200
Total Monthly Expenses
$2,316
Cash Flow & Returns
Monthly Cash Flow
-$476
Annual Cash Flow
-$5,712
Total Cash Invested
$58,000
Cap Rate
4.9%
Cash-on-Cash Return
-9.8%
1% Rule Check
0.8% — Below 1%
💡 Want a deeper analysis? Get the full BRRRR Pro Spreadsheet →
Available on Gumroad — Search "quikcalc" or "BRRRR"