Real Estate Investment Case Study

Single-Family Rental Property

Purchasing a $320,000 duplex with $64,000 down payment at 6.8% mortgage rate generating $3,200 monthly rental income.

Single-Family Rental Property
Real-World Business Model Walkthrough • DexCalc Case Studies
Monthly Mortgage P&I
$1,668
Estimated Cash Flow
+$850 / mo
Cash-on-Cash Return
15.9%

Strategic Key Takeaway

"After mortgage payments ($1,668) and operating reserves ($682), the property generates $850 net positive monthly cash flow."