Key Financial Ratios (First Year)
Acquisition and Debt Service Summary
Cash-On-Cash ROI 0.0 %
Market or Appraised Value $ 0 Annual tax before cash flow + Total cash investment
Purchase Price $ 0
Initial Equity $ 0 5-year
Internal Rate of Return (IRR): 0.0 %
Capitalization Rate 0.0 %
Gross Rent Multiplier 0.0
Down Payment 0 %
Amount Financed (100%) $ 0
Down Payment Amount (0%) $ 0 Operating Property Data (Annual) Table 1
Closing Costs & Fees $ 0 Income Year 1 Year 2 Year 3 Year 4 Year 5
Total cash investment $ 0 Gross Scheduled Income(GSI) 0 0 0 0 0
Less Vacancy Amount 0 0 0 0 0
Gross Operating Income (GOI) 0 0 0 0 0
Annual Operating Expenses
Debt Service Requirements 30 yrs Property Management 0 0 0 0 0
Interest Rate (30 yr Fixed) 0 % Annual Property Tax 0 0 0 0 0
Interest Only No Annual Insurance Premium 0 0 0 0 0
Debt Service (P&I), Monthly $ 0 Repairs and Maintenance 0 0 0 0 0
Debt Service (P&I), Annual $ 0 Total Operating Expenses 0 0 0 0 0
Net Operating Income ( NOI ) 0 0 0 0 0
Less Debt Service 0 0 0 0 0
Before-Tax Cash Flow (BTCF) 0 0 0 0 0
Other Property Income and Expense Data End of year property value 0 0 0 0 0
Monthly Rent (GSI) $ 0
Annual Property Tax $ 0
Annual Insurance Premium $ 0 5-Year Cash Flows Table 2
Year 1 Year 2 Year 3 Year 4 Year 5
Down Payment 0
Economic Modeling Assumptions Annual Rate
Vacancy Rate (% of GSI) 0 % Closing Costs 0
Maintenance Rate (% of GOI) 0 % Annual Cash Flow 0 0 0 0 0
Property Mgmt Rate (% of GOI) 0 % Initial Equity 0
Property Appreciation Rate 0 % Appreciation 0
Rent Appreciation Rate 0 % Debt Paydown 0
Expense Inflation Rate 0 % Return of Down Payment 0
Exit Costs (% of Sale Price) 0 % Cost to Sell Home 0
Net cash flows 0 0 0 0 0 0
Powered by NINE9 Solutions