184 Bowman

	C	D	E	F	G	H	I	J	K	L	M
1
2
3
4
5							Financial Information
6							Purchase Price			$379,000.00
7							Down Payment		25%	94,750.00
8							LTV (1st Loan)		75%	284,250.00
9							Mortgage Rate - Payment		2.99%	1,196.88
10							Amortization Term (years)		30
11							Property Taxes			169.76
12							Insurance			50.00
13							HOA Fees
14							Property Management			123.00
15							Other Expenses
16							Total Monthly Expenses			$1,539.64
17										Low	High
18							Rent Range			2,000	2,050
19							Net Cash Flow (pre - tax)			$460.36	$510.36
20	184 Bowman
21							Annualized
22							Cash Return on Investment			$6,124.35	6.5%
23							Principal Reduction			5,863.45	6.2%
24	Property Information						Tax Reduction - Based on 25% Tax Bracket			2,579.57	2.7%
25	Type Dwelling:	SFR					Total ROI			14,567.37	15.4%
26	Square Footage:	2174
27	Year Built:	2021					Financial Indicators
28	Sales Details						Debt Coverage Ratio:			1.43
29							Capitalization Rate:			5.4%
30							Appreciation		6%
31							Vacancy		0%
32							Income Growth		3%
33							Maintenance		0%
34
35
36	ANNUAL INCOME ANALYSIS	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10
37	Operating Income	24,600.00	25,338.00	26,098.14	26,881.08	27,687.52	28,518.14	29,373.69	30,254.90	31,162.54	32,097.42
38	(-) Mortgage Payments	14,362.52	14,362.52	14,362.52	14,362.52	14,362.52	14,362.52	14,362.52	14,362.52	14,362.52	14,362.52
39	(-) Vacancy/Maintenance	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
40	(-) Other Expenses	4,113.13	4,113.13	4,113.13	4,113.13	4,113.13	4,113.13	4,113.13	4,113.13	4,113.13	4,113.13
41
42	Annual Cash Flow	6,124.35	6,862.35	7,622.49	8,405.44	9,211.87	10,042.49	10,898.04	11,779.25	12,686.90	13,621.77
43	(+) Principal Reduction	5,863.45	6,038.77	6,219.32	6,405.28	6,596.80	6,794.05	6,997.19	7,206.40	7,421.87	7,643.79
44	Loan Balance	278,386.55	272,347.79	266,128.46	259,723.18	253,126.38	246,332.33	239,335.14	232,128.74	224,706.87	217,063.08
45	Market Value	379,000.00	401,740.00	425,844.40	451,395.06	478,478.77	507,187.49	537,618.74	569,875.87	604,068.42	640,312.53
46	(+) Appreciation	22,740.00	24,104.40	25,550.66	27,083.70	28,708.73	30,431.25	32,257.12	34,192.55	36,244.11	38,418.75
47	Cash on Cash Return	6%	7%	8%	9%	10%	11%	12%	12%	13%	14%
48
49	Equity	100,613	129,392	159,716	191,672	225,352	260,855	298,284	337,747	379,362	423,249
50	(+) Cum. Cash Flow	6,124	12,987	20,609	29,015	38,226	48,269	59,167	70,946	83,633	97,255
51	(-) Initial Cash Invested	94,750	94,750	94,750	94,750	94,750	94,750	94,750	94,750	94,750	94,750
52	Net Profit	106,737.80	142,378.92	180,325.13	220,686.52	263,578.89	309,124.15	357,450.63	408,693.40	462,994.72	520,504.39
53	Return on Investment	112.7%	150.3%	190.3%	232.9%	278.2%	326.3%	377.3%	431.3%	488.6%	549.3%
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72	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.