Street address
City
State
Zipcode
Unit | Beds | Baths |
---|---|---|
1 |
Purchase price ($)
Down payment (%)
Down payment ($)
Loan (%)
Loan amount ($)
Loan term (years)
Interest rate (%)
Monthly Mortgage
Annual Mortgage
Closing costs ($)
% of loan
Renovation Cost ($)
% of purchase
Other Cost ($)
% of purchase
Initial investment ($)
Property tax (annual)
Property tax (%)
Home insurance (annual)
HOA (monthly)
Mortgage insurance (PMI) (annual)
Management Fee (%)
Management Fee (annual)
Utilities (monthly)
Other (monthly)
Total expenses (monthly)
Total expenses (annual)
Unit | Beds | Baths | Rent |
---|---|---|---|
1 |
Vacancy (%)
Weeks per year
Monthly income
Annual income
Rent growth %
Rent growth
Appreciation %
Property appreciation
Operating costs %
OPEX increase
Cost to acquire the property and generate income
Gross income (year 1)
Recurring operating expenses (year 1)
Annual loan costs (mortgage + PMI)
Net cash flow (year 1)
Cash flow / initial investment
Income after operating costs
NOI / annual debt service
NOI / FMV
Monthly rental income / FMV
FMV / annual rental income
Loan amount / FMV
Feb 2025
Feb 2025
Feb 2025 - Feb 2055
Feb 2025 - Feb 2055