RENT X 12

RENTAL YIELD= x 100

BUY

= 48,291.56*12
x 100
12,098,074.24

= 579,498.72
x 100
12,098,074.24

0.05 x 100

4.79

Projected Market Rent (For 1st year)

₱ 48,219.56 (monthly)

Total Contract Price (BUY)

₱ 12,098,074.24 (Amount Purchased)

RENT x 12
x 100
BUY
₱ 579,498.72
x 100
RENTAL YIELD 12,098,074.24
0.047900079674168
4.7900079674168
RENTAL YIELD

5
 TOTAL

TOTAL

`
CASH ON CASH RETURN

Projected Market Rent (For 1st year)

₱ 48,219.56 (monthly)

Annual Cash Flow (12 months rent)

₱ 48,219.56 x 12
₱ 579,498.72

Invested Amount
₱ 50,000.00 (reservation fee)
₱ 2,475,885.28 (44 months downpayment, 56,270.12/month)
₱ 2,525,885.28

ANNUAL NET CASH FLOW /INVESTED

= ₱ 579,498.72/ ₱ 2,525,885.28
CASH ON CASH RETURN 0.229424006144887
0.229424006 x 100
22.9424006144887
23