PROPERTY INFORMATION Property Name: Property Address: Area/Cross Streets Listing # Asking Price Total Units Cost Per
Unit Total Square Footage Cost per Square Foot
#DIV/0! #DIV/0!
INCOME Unit Information # of Units
Unit Type
Square Feet
Rent
Monthly
Gross Rental Income Other Income Vacancy Loss (%) Total Operating Income
$0.00 0.0% $0.00 $0.00
EXPENSES Accounting Advertising Bank Charges Electricity Gas HOA Insurance - Hazard (Normal) Insurance - Mortgage Landscape Maintenance Legal Maintenance (Handyman) Manager Salary/Management Fee Miscellaneous Permits & Fees Pest/Termite Control Phone Postage/Shipping Referrals or Commissions Reserves Supplies (Maintenance) Supplies (Office) Taxes (Property) Trash Pick Up Warranties Water/Sewer Total Operating Expenses % Operatinve Expenses to Income Net Operating Income (NOI)*
*can be used to determine sales price
Monthly
$0.00 #DIV/0! $0.00
FINANCING Purchase Price Down Payment (%) Loan Amount Interest Rate (% per year) Terms of Loan (years) Settlement Fees Origination Fee Discount Fee Closing Costs & Misc. Fee Total Cash Outlay The Loan Monthly payment (principal & interest) PITI (principal, interest, tax, insurance) $0.00 0.00% $0.00 0.00%
0.00% 0.00% 0.00%
INVESTMENT ANALYSIS - Settlement Fees paid by Buyer Cash Outlay Total Operating Income Less: Total Operating Expenses Net Operating Income Less: Loan Payment
(principal and interest)
$0.00 Monthly $0.00 $0.00 $0.00 $0.00
CASH FLOW CASH ON CASH (ROI)
$0.00
INVESTMENT ANALYSIS - Settlement fees added into loan amount Cash Outlay Total Operating Income Less: Total Operating Expenses Net Operating Income Less: Loan Payment
(principal and interest)
$0.00 Monthly $0.00 $0.00 $0.00 $0.00
CASH FLOW CASH ON CASH (ROI)
$0.00
Yearly $0.00 $0.00 $0.00 $0.00 $0.00
$0.00 $0.00 $0.00
Yearly $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 #DIV/0! $0.00
$0.00
$0.00 $0.00 $0.00 $0.00
Annual $0.00 $0.00 $0.00 $0.00
$0.00 #DIV/0!
Annual $0.00 $0.00 $0.00 $0.00
$0.00 #DIV/0!