ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
SPREAD OVER 10 YEARS
2
3
4
111 Stoney LaneFinancial Information
5
Purchase Price#REF!
6
Down Payment25%#REF!
7
LTV (1st Loan)75%#REF!
8
Mortgage Rate - Payment#REF!#REF!
9
Amortization Term (years)
30#REF!
10
Property Taxes#REF!
11
Insurance$50
12
HOA Fees
13
Property Management$0
14
Other Expenses
15
Total Monthly Expenses#REF!
16
LowHigh
17
Rent Range 2,400 2,450
18
Net Cash Flow (pre - tax)#REF!#REF!
19
20
Annualized
21
Property Address Cash Return on Investment#REF!#REF!
22
Stoney LanePrincipal Reduction#REF!#REF!
23
Map Link:Tax Reduction - Based on 25% Tax Bracket#REF!#REF!
24
Property InformationAppreciation (Rate used is 8.00%)#REF!#REF!
25
Type Dwelling:Single FamilyTotal ROI#REF!#REF!
26
Square Footage:2,232
27
Year Built:2022Financial Indicators
28
Sales DetailsDebt Coverage Ratio:#REF!
29
Upscale city water and sewer neighborhood in Cherryville. Just outside of Gastonia, the 3rd largest satelitte city outside of CharlotteGoing-In Cap Rate:#REF!
30
Appreciation (annual)8.00%
31
Closing Cost1.50%
32
Vacancy0.00%
33
Income Growth (annual)3.00%
34
Maintenance Growth0.00%
35
36
37
ANNUAL INCOME ANALYSIS
Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
38
Operating Income$29,400$30,282$31,190$32,126$33,090$34,083$35,105$36,158$37,243$38,360
39
(-) Mortgage Payments#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
40
(-) Vacancy/Maintenance
 0 0 0 0 0 0 0 0 0 0
41
(-) Other Expenses#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
42
Cash Flow (after DS)#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
43
44
Annual Cash Flow#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
45
(+) Principal Reduction#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
46
Loan Balance#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
47
Market Value#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
48
(+) Appreciation#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
49
Cash on Cash Return
#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
50
Implied Exit Cap#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
51
52
Rolling Equity#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
53
(-) Closing Costs#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
54
Proceeds After Sale#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
55
(+) Cum. Cash Flow#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
56
(-) Initial Cash Invested
#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
57
Net Profit#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
58
Return on Investment
#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
59
60
Notes/Miscellaneous
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
All financial information, while not guaranteed, is from sources we believe to be reliable. Performance & Projections are estimated and subject to change. The provider shall be held harmless if returns are not met. All Investments have risks and Investors are urged to perform their own due diligence prior to investing.
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100