ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
שימו לב: אי אפשר לערוך את הקבצים ישירות מהקישור. כדי לערוך – יש להוריד את הקובץ למחשב או לשמור עותק לחשבון הדרייב שלכם.
2
3
Asset Details
4
House Price$280,000Investor/Lender Side
5
Closing Cost$15,000Investor Share USD$60,000.00
6
Rehab$5,000Investor Share %20.00%
7
Total$300,000.00Monthly NOI$500
8
Yearly NOI$6,000
9
ARV (After Repiar Value)$350,000Gross Yield12.00%
10
Equity$50,000Cap Rate10.00%
11
MARKET VALUE85.71%ROE60.00%
12
13
Estimate Rent$3,000Entrepreneur Side
14
Estimate Rent Yearly$36,000Entrepreneur Share80%
15
Property TAX4,000$Mortgage Rate8%
16
Insurance and HOA2,000$Loan Amount$240,000
17
Management %0%Debt Service (P/I)$1,761
18
Management $$0
19
Entrepreneur Share
20
Monthly NOI$2,500Cashflow$239
21
Equity$40,000
22
Gross Yield12.00%Apprication ^5%$66,308
23
Cap Rate10.00%
24
ROE60.00%Investor/Lender Share
25
Investor Cashflow$500
26
Investor Equity$10,000
27
Investor Apprication ^5%$16,577
28
29
30
31
32
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