Docstoc

Analyzer

Document Sample
Analyzer Powered By Docstoc
					                          RENTAL INCOME ANALYSIS
Address                                                                                 # OF UNITS
                                                                                        Monthly Rent       $0
PURCHASE PRICE                                         RENT UNIT 1          per month
COST PER UNIT                                          RENT UNIT 2          per month
DOWN PAYMENT                   20%                $0   RENT UNIT 3          per month
LINE OF CREDIT                                    $0   RENT UNIT 4          per month
LOC INT RATE                                   4.00%   RENT UNIT 5          per month
MORTGAGE AMOUNT                                   $0   RENT UNIT 6          per month
MORT INT RATE                                  3.50%   RENT UNIT 7          per month
AMORTIZATION (YRS)                                35   RENT UNIT 8          per month
BASE YEAR OF LOAN                                      RENT UNIT 9          per month
BASE MONTH OF LOAN                                     RENT UNIT 10         per month
P & I PAYMENT (MONTHLY)                           $0   RENT UNIT 11         per month
YEARLY P & I PAYMENT                              $0   GROSS RENTAL INCOME (YEARLY)                        $0
LOC INTEREST PAYMENT (MONTHLY)                 $0.00
YEARLY LOC INTEREST PAYMENT                       $0
CLOSING COSTS                                          LAUNDRY              yearly
RESERVE FUND                                           PARKING              yearly
CASH INVESTMENT AMOUNT                           $0    TOTAL GROSS INCOME (YEARLY)                         $0
EQUITY         (Day One)                               LESS VACANCY & BAD DEBT            3.00%            $0

APPRECIATION                                     3%    EFFECTIVE GROSS INCOME                              $0

             YEARLY FIXED EXPENSES                                             ANALYSIS
TAXES                                                  TOTAL YEARLY INCOME                                  $0
WATER                                                  YEARLY FIXED EXPENSES                                $0
OFFICE                                                 NET OPERATING INCOME                                 $0
ELECTRIC                                               LESS DEBT SERVICE (MTG)                              $0
GARBAGE                                                SURPLUS INCOME (PROFIT)                              $0
CONDO FEE                                        $0    SURPLUS INC TO (G INCOME)                        0.00%
INSURANCE                                              DEBT SERVICE COVERAGE RATIO                        0.00
ACCOUNTING                                             BANK DCR                                           0.00
LICENSE                                                CURRENT CAP RATE                                0.00%
ADVERTISING                                            EST VALUE                  8.00% CAP                 $0
MISC.                                                  EST VALUE                 10.00% RULE                $0
MANAGEMENT                   10.00%              $0
MAINTENANCE                   0.00%              $0    RETURN ON INVESTMENT                            0.00%
TOTAL FIXED                                      $0
PER MONTH                                        $0    CASHFLOW PER YEAR                                   $0
EXPENSES TO GROSS INCOME                      0.00%    CASHFLOW PER MONTH                                  $0

PRINCIPAL REDUCTION                   APPRECIATION     TOTAL RETURN ON INVESTMENT (PR+CF+EQUITY)
1 YEAR           $0.00                $          -        0.00%
3 YEARS          $0.00                $          -        0.00%
5 YEARS          $0.00                $          -        0.00%
7 YEARS          $0.00                $          -        0.00%
Mortgage Amortization
Inputs                                                           Key Figures
Loan principal amount                0                           Annual loan payments
Annual interest rate                 3.50%                       Monthly payments
Loan period in years                 35                          Interest in first calender year
Base year of loan                    0                           Interest over term of loan
base month of loan                   0                           Sum of all payments

Payments in First 12 Months
                       Beginning                                             Cumulative
Year Month                          Payment     Principal     Interest
                       Balance                                               principal
    0 Jan                     $0.00       $0.00         $0.00          $0.00         $0.00
      Feb                     $0.00       $0.00         $0.00          $0.00         $0.00
      Mar                     $0.00       $0.00         $0.00          $0.00         $0.00
      Apr                     $0.00       $0.00         $0.00          $0.00         $0.00
      May                     $0.00       $0.00         $0.00          $0.00         $0.00
      Jun                     $0.00       $0.00         $0.00          $0.00         $0.00
      Jul                     $0.00       $0.00         $0.00          $0.00         $0.00
      Aug                     $0.00       $0.00         $0.00          $0.00         $0.00
      Sep                     $0.00       $0.00         $0.00          $0.00         $0.00
      Oct                     $0.00       $0.00         $0.00          $0.00         $0.00
      Nov                     $0.00       $0.00         $0.00          $0.00         $0.00
      Dec                     $0.00       $0.00         $0.00          $0.00         $0.00
Yearly Schedule of Balances and Payments
        Beginning                                                 Cumulative Cumulative
Year                    Payment      Principal      Interest
        Balance                                                   Principal     Interest
     1            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
     2            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
     3            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
     4            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
     5            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
     6            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
     7            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
     8            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
     9            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    10            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    11            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    12            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    13            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    14            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    15            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    16            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    17            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    18            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    19            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    20            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
    21            $0.00        $0.00          $0.00         $0.00         $0.00          $0.00
22   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
23   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
24   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
25   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
26   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
27   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
28   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
29   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
30   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
31   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
32   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
33   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
34   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
35   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
36   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
37   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
38   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
39   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
40   $0.00   $0.00   $0.00   $0.00   $0.00   $0.00
                        $0.00
                        $0.00
                        $0.00
                        $0.00
                        $0.00


Cumulative
              Ending Balance
Interest
        $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


Ending
Balance
       $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
$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




        Do not erase

                1   Jan          1   Jan
                2   Feb          2   Feb
                3   Mar          3   Mar
                4   Apr          4   Apr
                5   May          5   May
                6   Jun          6   Jun
                7   Jul          7   Jul
                8   Aug          8   Aug
                9   Sep          9   Sep
               10   Oct         10   Oct
               11   Nov         11   Nov
               12   Dec         12   Dec

               24         396
               36         384
               48         372
 60   360   Months             420
 72   348   Base year            0
 84   336   years               35
 96   324   last year
108   312   mos in last year    12
120   300
132   288
144   276
156   264
168   252
180   240
192   228
204   216
216   204
228   192
240   180
252   168
264   156
276   144
288   132
300   120
312   108
324    96
336    84
348    72
360    60
372    48
384    36
396    24
408    12
420     0
420     0
420     0
420     0
420     0
420     0
420     0

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:12
posted:5/16/2012
language:
pages:7
fanzhongqing fanzhongqing http://
About