Anda di halaman 1dari 1

www.bayareaequitygroup.

com

First-Year Performance Projection


9926 Archdale St
View Map View Comps Export to Excel
Detroit, MI 48227
2-bedroom 1-bath
Square Feet 710
Purchase Price $21,995
Initial Market Value $21,995
Downpayment $21,995
Loan Origination Fees $0
Depreciable Closing Costs $1,500
Other Closing Costs $0
Initial Cash Invested $23,495
Cost per Square Foot $31
Monthly Rent per Square Foot $0.85

Income Monthly Annual Mortgage Info First Second


Gross Rent $600 $7,200 Loan-to-Value Ratio 0% 0%
Vacancy Losses $0 $0 Loan Amount --- ---
Operating Income $600 $7,200 Monthly Payment --- ---
Loan Type --- ---
Expenses Monthly Annual Term --- ---
Property Taxes ($119) ($1,430) Interest Rate --- ---
Insurance ($50) ($600) Monthly PMI ---
Management Fees ($75) ($900)
Leasing/Advertising Fees $0 $0 Financial Indicators
Association Fees $0 $0 Debt Coverage Ratio N/A
Maintenance $0 $0 Annual Gross Rent Multiplier 3
Other $0 $0 Monthly Gross Rent Multiplier 37
Operating Expenses ($244) ($2,930) Capitalization Rate 19.4%
Cash on Cash Return 18%
Net Performance Monthly Annual Total Return on Investment 18%
Net Operating Income $356 $4,270 Total ROI with Tax Savings 18%
- Mortgage Payments $0 $0
= Cash Flow $356 $4,270 Assumptions
+ Principal Reduction $0 $0 Real Estate Appreciation Rate %
+ First-Year Appreciation $0 $0 Vacancy Rate %
= Gross Equity Income $356 $4,270 Management Fee $75.00
+ Tax Savings $0 $0 Maintenance Percentage %
= GEI w/Tax Savings $356 $4,270 Equity Share Percentage 100%

© 2004-2009 PropertyTracker.com Terms of Service Privacy Policy

Anda mungkin juga menyukai