物业信息
Property Information
$
%
%
$
月租金收入
Monthly Rental Income
$
$
$
%
月运营支出
Monthly Operating Expenses
$
$
$
$
月现金流
Monthly Cash Flow
-$1,441
税前 · Pre-tax
资本化率
Cap Rate
3.09%
净收入/房价 · NOI/Price
现金回报率
Cash-on-Cash
-12.4%
首年 · Year 1
年化投资回报率
Annualized ROI
6.57%
含增值 · Including appreciation
月度详情
Monthly Breakdown
总租金收入Gross Rent
$2,500
空置损失Vacancy Loss
-$75
有效总收入Effective Income
$2,425
运营支出Operating Expenses
-$800
净运营收入NOI
$1,625
月供Mortgage Payment
-$3,066
持有期总结
Hold Period Summary
首付金额Down Payment
$130,000
交易成本Closing Costs
$9,750
累计现金流Cumulative Cash Flow
-$138,879
本金偿还Principal Paid
$132,368
房价增值Appreciation
$312,159
总净收益Total Profit
$247,790
本工具提供估算，实际回报取决于市场条件、融资条款和物业表现。仅供参考，不构成投资建议。
This tool provides estimates. Actual returns depend on market conditions, financing terms, and property performance. For informational purposes only.