🎯 Analysis
Total Cash In
$185,000
Refi Amount
$165,000
Cash Left in Deal
$20,000
Equity Captured
$55,000
Monthly P&I
$1,154
Total PITIA
$1,504
NOI (after expenses)
$1,440
Monthly Cash Flow
$296
Annual Cash Flow
$3,552
Cash-on-Cash Return
17.8%
DSCR Ratio
1.25
🔥 10X APPROVED — DO THE DEAL