ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
DIRECTIONS:
3
1ADDRESS / LINK:Zillow/Redfin/Realtor
4
ADDRESS / LINK:(paste zillow/redfin link here)2Purchase PriceListing
5
3Number of BedroomsCurrent Bedrooms + Bonus + Potential
6
AQUISITION:ROOM RENT APPRAISALINSPECTIONS4Principle & Interest & PMILender/Zillow/Redfin
7
Purchase PriceDown PaymentTotal LoanRoomiesTOTAL05Insurance (if excluded above)Get info from realtor
8
Down Payment$0.00$0.00RoomiesHome General6Tax (if excluded above)Get info from realtor or search county records
9
Total Cash Needed$0.00RoomiesSewer Main7HOA + Private Mortgage InsOnline Listing Zillow/Redfin
10
Interest RateCraigslistEngineering?8FURNISHINGWe do used, but you can choose new if you'd like
11
CraigslistArea Specialty?9REMODELS / REPAIRSSee note
12
Number of Bedrooms8Facebook MPRadon?10INSPECTIONSAlways Home General & Sewer Scope. Others- ask Realtor
13
IncomeMonthlyAnnualFacebook MPTermites?11ROOM RENT APPRAISALSee note
14
Rent Per Bedroom$0.00Other? Other?12Down Payment0-5%. 0% VA or USDA. 1-3% one person on loan. 3.5% FHA. 5% with cosigner
15
TOTAL INCOME$0.00$0.0013Closing CostsIf 700k or less plan $5k (for more specific ask lender)
16
FURNISHINGREMODELS / REPAIRS14ConcessionsPlan $5-10k. Cash needed that the seller can cover- ask realtor to build into loan.
17
TOTALCost Per0TOTAL015Lender Credit?Put $0. Sometimes the lender will put cash in to cover closing costs. Ask realtor/lender.
18
MonthlyAnnualPercentSchlage Entry PadSet-Up16Less Loan Qualifer Payment
Put $0 unless you or your investor can't qualify for the loan. If so, you can pay another investor $500/month for the first 12 months to help.
19
EXPENSES (total)$0.00$0.00KitchenWindows?
20
Principle & Interest & PMI$0.00$0.00Kitchen TableSink Leaks?
21
Insurance (if excluded above)$0.00$0.00Living RoomBath Fans?
22
Tax (if excluded above)$0.00$0.00Home WarrantyMisc Small?
23
Restocking Supplies$0.00$0.004%TVAdd Door?
24
Utilities (paid by renters)$0.00$0.00GrillAdd Room?
25
Property Management$0.00$0.000%Outdoor Furniture
26
HOA + Private Mortgage Ins$0.00Storage Shelves
27
Bathrooms x___
28
MonthlyAnnualPercentDoor Knobs x___
29
RESERVES (total)$0.00$0.0011.00%2nd Fridge
30
Repair Reserve$0.00$0.004.00%3rd Fridge?
31
Cap-Ex Reserve$0.00$0.004.00%Misc Costs
32
Vacancy Reserve$0.00$0.003.00%
33
34
MonthlyAnnual
35
RESERVES + EXPENSES$0.00$0.00IF SPLIT EQUITY OWNERSHIP CASH NEEDED $ -
36
INVESTOR LLC OWNERSHIP50%Inspection$0
37
MonthlyAnnualCash ROITOTAL CASH REQUIRED$0Down Payment$0
38
CASH FLOW$0.00$0.00#DIV/0!
ROI (Cash Investment Return)
#DIV/0!Closing Costs$0
39
CASH CUSHION
(Reserves Not Withheld)		$0.00$0.00#DIV/0!Monthly Cash Sent To You$0.00Lender Credit?$0
40
Monthly Cash projected to start on month 14Remodel$0
41
Furnishing$0
42
CASH FLOW CONSIDERATIONS
CASH IN YOUR POCKETConcessions
43
Less Primary Resident OR
Live-In Manager		$0.00$0.00#DIV/0!Month 2 (property filled)$0.00
44
Less Private Money Payment$0.00#DIV/0!Starting Month 14$0.00
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