Property Analyzer

Gross Operating Income

$285,000

Net Operating Income

$204,000

Cash Flow (Before Tax)

$152,465

Cap Rate

20.40%

Debt Service Coverage Ratio

3.96

Internal Rate of Return (IRR)

0.00%

Cash Flow (After Capital Reserve)

$142,465

Cash-on-Cash Return

61.94%

Annual Debt Service

$51,535

Return on Investment (at Year 10)

0.00%

Break-Even Point

N/A (No positive cash flow within horizon)

Projected Equity (at Year 10)

Assumptions

FINANCING

Purchase Price ($)

Down Payment (%)

Interest Rate (%)

Loan Term (Years)

Closing Costs (% of Purchase Price)

RENTS

Number of Units

Average Monthly Rent per Unit ($)

Vacancy Rate (%)

Annual Rental Growth Rate (%)

OPERATING EXPENSES (ANNUAL)

Property Taxes ($)

Insurance ($)

Property Management Fee (% of EGI)

Maintenance & Repairs (Annual) ($)

Utilities (Annual) ($)

Contract Services (Annual) ($)

Payroll (Annual) ($)

Marketing (Annual) ($)

General & Admin (Annual) ($)

Other Expenses (Annual) ($)

Annual Expense Growth Rate (%)

CAPITAL EXPENDITURES

Capital Reserve (per unit) ($)

Holding Period (Years)

10 years