PROPERTY INFORMATION

Asking Price
Property Name: Total Units
Property Address: Cost Per Unit #DIV/0!
Total Square Footage
Area/Cross Streets Cost per Square Foot #DIV/0!
Listing #

INCOME

Unit Information
# of Units Unit Type Square Feet Rent Monthly Yearly
$0.00
$0.00
$0.00
$0.00
$0.00

Gross Rental Income $0.00 $0.00

Other Income
Vacancy Loss (%) 0.0% $0.00 $0.00
Total Operating Income $0.00 $0.00

EXPENSES Monthly Yearly

Accounting $0.00
Advertising $0.00
Bank Charges $0.00
Electricity $0.00
Gas $0.00
HOA $0.00
Insurance - Hazard (Normal) $0.00
Insurance - Mortgage $0.00
Landscape Maintenance $0.00
Legal $0.00
Maintenance (Handyman) $0.00
Manager Salary/Management Fee $0.00
Miscellaneous $0.00
Permits & Fees $0.00
Pest/Termite Control $0.00
Phone $0.00
Postage/Shipping $0.00
Referrals or Commissions $0.00
Reserves $0.00
Supplies (Maintenance) $0.00
Supplies (Office) $0.00
Taxes (Property) $0.00
Trash Pick Up $0.00
Warranties $0.00
Water/Sewer $0.00

Total Operating Expenses $0.00 $0.00

% Operatinve Expenses to Income #DIV/0! #DIV/0!
Net Operating Income (NOI)* $0.00 $0.00
*can be used to determine sales price
FINANCING
Purchase Price $0.00
Down Payment (%) 0.00% $0.00

Loan Amount $0.00

Interest Rate (% per year) 0.00%
Terms of Loan (years)

Settlement Fees
Origination Fee 0.00% $0.00
Discount Fee 0.00% $0.00
Closing Costs & Misc. Fee 0.00% $0.00
Total Cash Outlay $0.00

The Loan
Monthly payment (principal & interest)
PITI (principal, interest, tax, insurance)

INVESTMENT ANALYSIS - Settlement Fees paid by Buyer

Cash Outlay $0.00
Monthly Annual
Total Operating Income $0.00 $0.00
Less: Total Operating Expenses $0.00 $0.00
Net Operating Income $0.00 $0.00

Less: Loan Payment $0.00 $0.00

(principal and interest)

CASH FLOW $0.00 $0.00

CASH ON CASH (ROI) #DIV/0!

INVESTMENT ANALYSIS - Settlement fees added into loan amount

Cash Outlay $0.00
Monthly Annual
Total Operating Income $0.00 $0.00
Less: Total Operating Expenses $0.00 $0.00
Net Operating Income $0.00 $0.00

Less: Loan Payment $0.00 $0.00

(principal and interest)

CASH FLOW $0.00 $0.00

CASH ON CASH (ROI) #DIV/0!