Real_Estate_Investment_Template.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M
1	Property Name	Purchase Price	Down Payment	Mortgage Rate (%)	Monthly Rent	Annual Expenses	Annual Property Taxes	Annual Insurance	Annual Maintenance	Annual Rent	Total Annual Costs	Net Operating Income (NOI)	Cash Flow
2	Property 1	250000	50000	3.5	1500	5000	2000	800	1500	18000	9300	8700	1700
3	Property 2	175000	35000	3.8	1200	4500	1500	600	1000	14400	7600	6800	1480
4	Property 3	300000	60000	3.2	2000	7000	2500	1000	2000	24000	12500	11500	3820
5
6
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