Buy & Rehab
Refinance
Rent
Projections
Cash Recovered
—
Percentage of your investment returned at refinance
Annual Cash Flow
—
Year 1 income minus expenses and debt service
Cash-on-Cash Return
—
Annual cash flow ÷ cash left in deal
Cash Left in Deal
—
Investment not recovered by refinance
Equity Waterfall
Year-by-Year Projection
| Year | Gross Rent | NOI | Cash Flow | Property Value | Loan Balance | Equity |
|---|