SIRIUS BANCORP - LOAN CALCULATOR
PROPERTY ADDRESS: 123 Any Street, Any Town, USA 94517 DATE: July 1, 2008
2006 Net incomeor interest Add: Rent payments Add: Depreciation Add: Amortization Gross cash flow Less: Proposed payments Net cash flow DSCR $0 $0 $0 $0 $0 $0 $0 0.00
2007 $0 $0 $0 $0 $0 $0 $0 0.00
2008 $0 $0 $0 $0 $0 $0 $0 0.00 Purchase price % down payment Down payment Loan amount Interest rate Mortgage length (years) Payments/month Payments/year $0 25% $0 $0 7.00% 25 $0 $0
Note: For discussion purposes only. Please contact Raj Hajela at (925) 429-1174 or raj@siriusbancorp.com.
SIRIUS BANCORP - LOAN CALCULATOR
PROPERTY ADDRESS: 123 Any Street, Any Town, USA 94517 DATE: July 1, 2008
Scheduled gross rental income Add: Other income Less: Vacancy (5%) Effective gross rental Fee Less: Management income (5%) Maintenance reserve Less: (5%) Less: Operating expenses Net operating income Less: Proposed payments Net cash flow DSCR
2006 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.00
2007 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.00
2008 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.00
Note: For discussion purposes only. Please contact Raj Hajela at (925) 4291174 or raj@siriusbancorp.com.
Purchase price % down payment Down payment Loan amount Interest rate Mortgage length (years) Payments/month Payments/year
$0 25% $0 $0 7.00% 30 $0 $0