|
| 12 Month Investment Analysis |
| *MODIFY ONLY BLUE BOXES* |
| Property Address |
|
|
|
|
|
|
|
|
|
|
| Offer Price, $ |
$ |
|
|
|
|
| Down Payment |
$ |
|
Percent Down, % |
% |
|
| Mortgage Amount |
$ |
|
Interest Rate, % |
% |
|
|
|
|
Years of Mortgage |
|
|
| Square Footage |
|
|
|
|
|
| # Bedrooms |
|
|
Cost / Sq. Ft., $ |
$ |
|
|
|
|
Cost Per Bedroom, $ |
$ |
|
| Costs |
|
|
|
|
|
|
|
|
|
|
|
| MONTHLY |
|
|
ANNUAL |
|
|
| Mortgage Payment, $ |
$ |
|
Mortgage Payment, $ |
$ |
|
| HOA (if applicable), $ |
$ |
|
HOA (if applicable), $ |
$ |
|
| Maintenance, $ |
$ |
|
Maintenance, $ |
$ |
|
| Taxes, $ |
$ |
|
Taxes, $ |
$ |
|
| Insurance, $ |
$ |
+ |
Insurance, $ |
$ |
+ |
|
|
|
|
|
|
| Monthly Payment, $ |
$ |
|
Annual Payment, $ |
$ |
|
|
|
|
|
|
|
| Income |
|
|
|
|
|
|
|
|
|
|
|
| Appreciation Rate, % |
% |
|
|
|
|
|
|
|
CAP RATE, % |
% |
|
| Annual Capital Gains, $ |
$ |
|
|
|
|
| Estimated Monthly Rent, $ |
$ |
% |
annual, $ |
|
|
|
|
|
|
|
|
| Monthly Rent Cash Flow, $ |
$ |
Rental Income or Loss + Capital Gains, $ |
$ |
|
| Annual Rent Cash Flow, $ |
$ |
|
INCLUDES MANAGEMENT |
|
|
|
|
Annual Return on Investment (rent +capital gains), % |
% |
|
|
|
|
