ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
375SPREAD OVER 10 YEARS
2
3
4
Financial Information
5
Purchase Price$535,000
6
Down Payment25%$133,750
7
LTV (1st Loan)75%$401,250
8
Mortgage Rate - Payment#REF!#REF!
9
Amortization Term (years)
30 374,500.00
10
Property Taxes$443
11
Insurance$150
12
HOA Fees$0
13
Property Management ( 5% montly fee)$215
14
Other Expenses
15
Total Monthly Expenses#REF!
16
LowHigh
17
Rent Range 4,200 4,300
18
Net Cash Flow (pre - tax)#REF!#REF!
19
20
Annualized
21
Property Address Cash Return on Investment#REF!#REF!
22
2474 duplex ( 6 bed, 2 bath, 2 car) Port CharlottePrincipal Reduction#REF!#REF!
23
Map Link:Tax Reduction - Based on 25% Tax Bracket$3,641 2.7%
24
Property InformationAppreciation (Rate used is 6.00%)$32,100 24.0%
25
Type Dwelling:DuplexTotal ROI#REF!#REF!
26
Square Footage:2,474
27
Year Built:2021-2022Financial Indicators
28
Sales DetailsDebt Coverage Ratio:#REF!
29
Going-In Cap Rate:7.83%
30
Appreciation (annual)6.00%
31
Closing Cost1.75%
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$51,600$53,148$54,742$56,385$58,076$59,819$61,613$63,461$65,365$67,326
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 9,693 9,693 9,693 9,693 9,693 9,693 9,693 9,693 9,693 9,693
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 535,000 567,100 601,126 637,194 675,425 715,951 758,908 804,442 852,709 903,871
48
(+) Appreciation 32,100 34,026 36,068 38,232 40,526 42,957 45,534 48,267 51,163 54,232
49
Cash on Cash Return
#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
50
Implied Exit Cap7.83%7.66%7.49%7.33%7.16%7.00%6.84%6.68%6.53%6.38%
51
52
Rolling Equity#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!#REF!
53
(-) Closing Costs9,3639,92410,52011,15111,82012,52913,28114,07814,92215,818
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
133,750133,750133,750133,750133,750133,750133,750133,750133,750133,750
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