| Metric | With Mortgage | Cash Purchase |
|---|---|---|
| Cash Required | $60,000 | $300,000 |
| Monthly Mortgage Payment | $1,516.96 | $0.00 |
| Monthly Cash Flow | -$393.96 | +$1,123.00 |
| Annual Cash Flow | -$4,728 | +$13,476 |
| Cash-on-Cash Return | -7.88% | 4.49% |
| Total Return (incl. equity) | -3.41% | 4.49% |
| Monthly Rent | Gross Yield | Net Yield | Monthly Cash Flow | Cash-on-Cash |
|---|---|---|---|---|
| $1,600.00(-20%) | 6.40% | 3.09% | -$743.56 | -14.87% |
| $1,800.00(-10%) | 7.20% | 3.79% | -$568.76 | -11.38% |
| $1,900.00(-5%) | 7.60% | 4.14% | -$481.36 | -9.63% |
| $2,000.00Current | 8.00% | 4.49% | -$393.96 | -7.88% |
| $2,100.00(+5%) | 8.40% | 4.84% | -$306.56 | -6.13% |
| $2,200.00(+10%) | 8.80% | 5.19% | -$219.16 | -4.38% |
| $2,400.00(+20%) | 9.60% | 5.89% | -$44.36 | -0.89% |