Rental Real Estate Analysis
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
Still loading...
ABCDEFG
1
2
BASIC PURCHASE INFORMATION
FINANCIAL PERFORMANCE SUMMARY
3
Property Value (est.)$70,000Capitalization Rate12.4%
4
Purchase Price$53,000Cash-on-Cash Return28.5%
5
Down Payment$10,600Total Equity (Year 5)$46,230
6
Equity at Purchase$27,600
7
8
9
MORTGAGE CALCULATION
CALCULATION ASSUMPTIONS
10
Interest Rate5.00%Rental Income (mo.)$750
11
Down Payment20%Vacancy Allowance5%
12
Loan Term (Fixed)30Maintenance Reserve3%
13
Loan Amount$42,400Management Fee10%
14
Annual Payment$2,731 Property Taxes$80
15
Monthly Payment$228 Insurance$25
16
Homeowners Assoc.$0
17
Utilities$0
25
Misc Expenses$0
36
Rental Income Increase3%
37
Property Tax Increase3%
38
Utilities Increase4%
39
Misc Expenses Increase4%
40
CASH TO PURCHASE
Building to Land Value Ratio
75%
41
Down Payment$10,600Appreciation Rate4%
42
Closing Costs$1,272Closing Costs (Buy)3%
43
Total Cash Required
$11,872Closing Costs (Sell)8%
44
45
Loading...
 
 
 
Financial Summary
Financial Analysis