Day Care Property Investment Analysis
Financing Options for 1031 Exchange Buyer & Operators
Select Purchase Price:
$2,373,191 (Seller's Break-Even)
$2,500,000
Select Monthly Rent:
$10,000
$12,000
$13,500
$15,000
Investor Purchase Price
Annual Cash Flow (CFBT)
Cash-on-Cash Return
Initial Down Payment
Cumulative Investor Position Over Time
Annual Cash Flow (CFBT) Comparison
Cash-on-Cash Return Comparison
Year-over-Year Amortization Details
Year
Annual Rent
Debt Service
Annual CFBT
Interest Paid
Principal Paid
Loan Balance
Cumulative CFBT
Cumulative Principal