Ramen Retirement: Investment Comparison & Screening
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFGHIJKLMNOPQSTUVWXYZAAABACADAEAFAGAHAIAJAKALAMANAOAPAQARASATAUAVAWAXAY
1
Ramen Retirement: Investment Comparison & Screening
27.545%
2
Property summaryCompsNet Operating IncomeFinancing & ClosingCash on Cash & Profit
3
AddressURLNotesNeighborhoodAskOfferRent/moCap RtCoCYldSFUnits$/sf$/unitRent/unitRent/priceRent/yrTax rtTax $InsInsMgt %Mgt $VacVac $Res %Res $OtherTotal ExpNOIClosingLTVDebtEquityTurnsRatePmt
Debt rate
InterestPrincipalCash PreProfit PreDep %Dep XProfitInc TaxCash ATProfit ATCoC ATYld AT
4
ExampleNANANA$105,000$105,000$1,1757.1%10.5%15.1%1,5001$70$105,000$1,1751.12%$14,1001.39%$1,4600.70%$73512%$1,6928%$1,12810%$1,410$0$6,425$7,676$2,50075%$78,750$26,2503.004.25%$4,6495.90%$3,347$1,302$3,027$4,32980%$3,055$1,274$573$2,453$3,7558.53%13.06%
5
Market: Kansas City
6
Kansas City - SFR
NA4bd/2.5ba
Decent part of Independence
$105,000$105,000$1,1757.1%10.5%15.1%1,5001$70$105,000$1,1751.12%$14,1001.39%$1,4600.70%$73512%$1,6928%$1,12810%$1,410$0$6,425$7,676$2,50075%$78,750$26,2503.004.25%$4,6495.90%$3,347$1,302$3,027$4,32980%$3,055$1,274$573$2,453$3,7558.53%13.06%
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
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
Loading...
Main menu