RE Cash-on-Cash Breakdown

Analyze the 5 profit centers of real estate: Cash Flow, Appreciation, Principal Paydown, Tax Benefits, and Leverage.

Purchase Price

Down Payment

Interest Rate

Loan Term

yrs

Monthly Rent

Vacancy Rate

Operating Expenses

Appreciation Rate

Tax Bracket

Results

Total Annual Return —

All-In CoC Return —

Cash Flow Only CoC —

Appreciation Contribution —

10-year stacked view of all wealth dimensions

Relative size of each profit center

Year	Cash Flow	Appreciation	Paydown	Tax Benefits	Total