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.
Pages to are hidden for
"Rental_Evaluation_Sheet Investors"Please download to view full document