Rental_Evaluation_Sheet Investors by g6qAmXc4

VIEWS: 8 PAGES: 1

									Rental Evaluation                                                Client Name Mr. and Mrs. Investor                   Bedrooms          4

Cash on Cash Analysis                                        Property Address 1234 Elm Ave                           Baths             2

                                                                         City Chula Vista                            State             CA


                         Purchase Price           $250,000
                         Down Payment             $250,000                    Down Payment (%)              100.00%
                           Loan Amount                  $0                       Loan Rate (%)                4.00% (non-owner occupied)
                 Repairs + Closing Costs           $15,000                    Loan Term (Years)                   30

             Monthly Rental Income (Est.)           $1,875

                            Monthly HOAs                $0
             Monthly Utilities + Expenses             $100
                      Monthly Insurance                $60

                         Complete Cost Analysis                                                        Simple Cost Analysis

 Monthly Revenue                                    $1,875                     Monthly Revenue                                $1,875
 Monthly Principle & Interest Payment                   $0                     Monthly Principle & Interest Payment               $0
 Monthly Taxes (1.15%)                                $240                     Expenses (25% of Monthly Rental Income)          $469
 Monthly Insurance                                     $60
 Monthly HOA/Utilities/Exp                            $100
 Total Expenses                                       $400                     Total Expenses (Est.)                           $469
                                              Property
                                             Management       No Property                                             Property   No Property
                                                (9.0%)        Management                                             Mgmt (9.0%) Management
 Net Income per Month                          $1,307           $1,475         Net Income per Month                    $1,238      $1,406
 Net Income per Year                           $15,680          $17,705        Net Income per Year                    $14,850      $16,875
 Net Return Cash on Cash per Year               5.92%            6.68%         Net Return Cash on Cash per Year         5.60%       6.37%

                                            This sheet should only be used as a tool to assist you and your
                                            accountant and/or tax advisor when purchasing property. Results will
                                            vary and are not guaranteed.

                                            THIS CHART DOES NOT INCLUDE THE ADDITIONAL BENEFITS OF:
                                                                             APPRECIATION
                                                                             RENTAL INCREASES
                                                                             PRINCIPAL PAY-DOWN
                                                                             LOAN INTEREST DEDUCTIONS
                                                                             TAX BENEFITS

                                            Common estimates used: bedroom is worth $400 to $700 per month,
                                            and each bathroom is worth $200 to $350 per month, depending on the
                                            area in question.

								
To top