Let us know if you have questions!
Note: Projections assume 2% annual increases in income, expenses, and property value.
Total Project Cost:
Loan Amount:
Monthly P&I:
Monthly Net Cashflow:
Annual NOI:
Cap Rate:
Cash on Cash ROI:
Pro Forma Rent to Value Ratio:
Gross Rent Multiplier at Purchase:
Gross Rent Multiplier at Pro Forma:
Potential Equity After Rehab:
Debt Coverage Ratio:
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 10 | Year 20 | Year 30 |
|---|---|---|---|---|---|---|---|---|
| Total Annual Income: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Annual Expenses: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Operating Expenses: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Mortgage & Interest Payment: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Interest Payment: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cumulative Principal Payments: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Annual Cashflow: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash on Cash ROI: | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Property Value: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Equity: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Loan Balance: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Profit if Sold: | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
Bring Your Real Estate /
Management Questions
First Monday of Each Month
Starting Monday April 7th
4:30-6:00 pm
