ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
PurchaseKPIs
2
Purchase Price:$229,500Multiple:7.07
3
Down Payment:$229,500100%Gross Rental Yield:14.15%
4
Interest Rate:4.10%Net Rental Yield (Cap. Rate):8.86%
5
Loan Term:25YearsCash on Cash Return:7.49%
6
Mortgage Amount:$0Cash on Cash (incl. Principal):7.49%
7
Closing Costs:$6,8853.00%Total Mortgage Payments:$0
8
Repairs:$35,000
9
Total Investment$271,385First Year Income and ExpenseMonthlyAnnual
10
Gross Income:$3,200$38,400
11
Recurring Operating Expenses (Annually)Vacancy:$160$1,920
12
Property Tax:$4,8672.00%Property Tax:$406$4,867
13
Total Insurance:$1,8002.00%Total Insurance:$150$1,800
14
Management Fee$3,84010%Management Costs:$320$3,840
15
Maintenance:$3,84010%Maintenance Cost:$320$3,840
16
Other Costs:$1,8002.00%Other Cost:$150$1,800
17
Expenses:$1,506$18,067
18
IncomeNet Income:$1,694$20,333
19
Monthly Income:$3,2002.00%
20
Other Monthly Income:Interest:$0$0
21
Vacancy Rate:5%Principal:$0$0
22
Mortgage Pay:$0$0
23
24
Net Operating Income (NOI):$1,694$20,333
25
Cash Flow:$1,694$20,333
26
Cash Flow (incl. Principal):$1,694$20,333
27
28
29
30
31
The Lukas Show - Episode 52
32
https://youtu.be/ugWDO82e3RU
33
34
35
36
37
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