Proforma
Cash Needed$54,375
Monthly Cashflow$539
Cash on Cash ROI11.90%
18 Month Total Profit$18,969
18 Month Annualized ROI22.10%
36 Month Total Profit$37,126
36 Month Annualized ROI18.90%