📊 Underwriting & Yield Metrics
Total Cash to Close (Entry Fee)
$34,000
Day-1 Built-In Equity
$135,000 (32.1%)
Net Monthly Cash Flow Arbitrage
+$970 /mo
Annual Net Cash Flow
+$11,640 /yr
Cash-on-Cash (CoC) Return
34.24%
Entry Fee Ratio (% of ARV)
8.10%
💡 Deal Grading: Grade A+ (Target <12% Entry Fee with >25% CoC)