Deal Summary
Start with Executive Summary to see cash needed and core returns for this Long-Term Rental plan. Then review Performance Highlights and Assumptions to understand what is driving the numbers. These are projections based on your inputs, so edit your deal assumptions and regenerate anytime.
Deal
Tampa Duplex - Sample Deal
Strategy
Long-Term Rental
Generated
3/20/2026, 9:56:54 PM
Cash to Close
$63,555
Total Cash Invested
$88,555
Monthly Cash Flow
-$2,127.64
ROI
-180.38%
IRR
-11.10%
DSCR
-0.43
Executive Summary
Selected StrategyLong-Term Rental
Cash to Close$63,555
Total Cash Invested$88,555
Cap Rate-2.70%
Cash-on-Cash Return-28.83%
DSCR-0.43
Performance Highlights
Monthly Cash Flow-$2,127.64
Annual Cash Flow-$25,531.67
NOI (Monthly)-$641.25
ROI-180.38%
IRR-11.10%
Projected Sale Proceeds (after holding for 10 years)$193,398.13
Financing Snapshot
Purchase Price$285,000
Rehab Budget$25,000
Loan TypeFinanced
Interest Rate6.80%
Loan Term30 years
Points1.00%
Market Assumptions
Hold Period10 years
NOI Growth2.50%
Appreciation4.00%
Selling Cost8.00%
Taxes, Insurance & Fixed Carry Costs
Property Tax$403.75 /mo ($4,845 /yr)
Insurance$237.5 /mo ($2,850 /yr)
HOA$0 /mo ($0 /yr)
PMI$0 /mo ($0 /yr)
Total Fixed Carry$641.25 /mo
Variable Expenses (Long-Term Rental)
Variable expensesNone configured for this strategy
How These Numbers Were Calculated
Gross rent$0 /mo ($0 /yr)
Other income$0 /mo ($0 /yr)
Tenant placement fee (one-time FYI, not included in KPIs)$0 /mo (-$0 /yr)
Vacancy loss-$0 /mo (-$0 /yr)
Maintenance reserve-$0 /mo (-$0 /yr)
CapEx reserve-$0 /mo (-$0 /yr)
Management fee-$0 /mo (-$0 /yr)
Owner expenses-$0 /mo (-$0 /yr)
Fixed costs (tax/ins/hoa/pmi)-$641.25 /mo (-$7,695 /yr)
Variable expenses-$0 /mo (-$0 /yr)
NOI-$641.25 /mo (-$7,695 /yr)
Debt service-$1,486.39 /mo (-$17,836.67 /yr)
Cash flow-$2,127.64 /mo (-$25,531.67 /yr)
Listing Reference
Source URLNot provided