| Projected | |||
| Purchase price |
|
||
| Repair Cost |
|
||
| Closing Fees |
|
||
| Total Cost |
|
||
| Incomes | |||
| Income | Monthly | Yearly | |
| Total Income |
|
|
|
| Expenses | |||
| Expense | Monthly | Yearly | |
| Taxes |
|
|
|
| Insurance |
|
|
|
|
Maintenance
|
|
|
|
|
Repairs
|
|
|
|
| Utilities |
|
|
|
| Water |
|
|
|
|
Vacancy
|
|
|
|
| CapEx / Reserve |
|
|
|
| Total Expenses |
|
|
|
| Net Total |
|
|
|
| After Repair Value |
|
||
|
Mortgage Amount ARV
|
|
||
|
Mortgage
|
|
|
|
| Cash on cash After Mortgage |
|
|
|
| Cap Rate |
%
|
||
| Hard Money Fee |
|
||
| Hard Money Loan |
|
||
| Cash needed |
|
||
| Cash needed after refinance |
|
||
| Feedback/Suggestions |
|
||
|
|
|||
