{"inputs":{"price":300000.0,"monthly_rent":2500.0,"down_pct":20.0,"rate_pct":7.0,"term_years":30,"closing_pct":3.0,"rehab":0.0,"vacancy_pct":5.0,"maintenance_pct":8.0,"capex_pct":5.0,"management_pct":0.0,"taxes_yearly":3600.0,"insurance_yearly":1200.0,"hoa_monthly":0.0,"other_monthly":0.0,"units":1,"appreciation_pct":3.0,"rent_growth_pct":2.0},"metrics":{"gross_rent_yearly":30000.0,"effective_rent_yearly":28500.0,"operating_expenses_yearly":8700.0,"noi_yearly":19800.0,"cap_rate_pct":6.6,"loan_amount":240000.0,"monthly_piti_pi_only":1596.73,"debt_service_yearly":19160.71,"cash_flow_monthly":53.27,"cash_flow_yearly":639.29,"cash_invested":69000.0,"cash_on_cash_pct":0.93,"dscr":1.03,"grm":10.0,"one_pct_rule_pct":0.83,"break_even_rent_monthly":2435.03,"price_per_unit":300000.0},"projection":[{"year":1,"cash_flow":639.29,"property_value":309000.0,"loan_balance":237562.06,"equity":71437.94,"cumulative_cash_flow":639.29,"total_profit":-56922.77},{"year":2,"cash_flow":1131.29,"property_value":318270.0,"loan_balance":234947.87,"equity":83322.13,"cumulative_cash_flow":1770.58,"total_profit":-43907.29},{"year":3,"cash_flow":1633.13,"property_value":327818.1,"loan_balance":232144.71,"equity":95673.39,"cumulative_cash_flow":3403.71,"total_profit":-29922.9},{"year":4,"cash_flow":2145.0,"property_value":337652.64,"loan_balance":229138.91,"equity":108513.73,"cumulative_cash_flow":5548.71,"total_profit":-14937.56},{"year":5,"cash_flow":2667.12,"property_value":347782.22,"loan_balance":225915.82,"equity":121866.4,"cumulative_cash_flow":8215.83,"total_profit":1082.23},{"year":6,"cash_flow":3199.68,"property_value":358215.69,"loan_balance":222459.73,"equity":135755.96,"cumulative_cash_flow":11415.51,"total_profit":18171.47},{"year":7,"cash_flow":3742.88,"property_value":368962.16,"loan_balance":218753.79,"equity":150208.37,"cumulative_cash_flow":15158.39,"total_profit":36366.76},{"year":8,"cash_flow":4296.96,"property_value":380031.02,"loan_balance":214779.96,"equity":165251.06,"cumulative_cash_flow":19455.35,"total_profit":55706.41},{"year":9,"cash_flow":4862.11,"property_value":391431.96,"loan_balance":210518.86,"equity":180913.1,"cumulative_cash_flow":24317.46,"total_profit":76230.56},{"year":10,"cash_flow":5438.57,"property_value":403174.91,"loan_balance":205949.72,"equity":197225.19,"cumulative_cash_flow":29756.03,"total_profit":97981.22}]}