ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
DEAL REVIEW - ADDRESS HERE
2
X bed / Y bath · X,XXX sq ft · Asking $XXX,XXX · Currently rented $X,XXX/mo
3
4
PURCHASE & FINANCING
5
Asking Price$159,900
6
Offer Price$150,000
7
Down Payment %20.0%
8
Down Payment$30,000
9
Closing Costs (est.)$5,000
10
Total Cash Invested$35,000
11
Loan Amount$120,000
12
Interest Rate6.75%
13
Term (Years)30
14
Monthly P&I$778.32
15
16
MONTHLY EXPENSES (PITI)
17
Principal & Interest$778.32
18
Property Taxes (annual)$1,900
19
Property Taxes (monthly)$158.33
20
Insurance (monthly)$100.00
21
Total PITI$1,036.65
22
23
RENT CHECK
24
Current Rent$1,200
25
HUD FMR (ZIP)$1,367
26
Rent as % of FMR87.8%
27
28
SELL-ON-TERMS SCENARIOS
29
1: Convert Existing Tenant
2: New Buyer w/ Down Pmt
30
Down Payment Received$1,200$12,500
31
Net Cash in Deal$33,800$22,500
32
Monthly Payment Received$1,200$1,500
33
Total PITI$1,036.65$1,036.65
34
Servicing & Small Fees$30.00$30.00
35
Net Monthly Cash Flow$133.35$433.35
36
Annual Cash Flow$1,600.19$5,200.19
37
Cash-on-Cash Return4.73%23.11%
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100