Address: | |
Purchase Price: | |
Loan to Value: | |
Down Payment: | |
Closing Costs: | |
Principal: | |
Interest Rate: | |
Term: | |
Private Mortgage Insurance (PMI): | |
Monthly Mortgage Payment: |
Gross Rents: | |
Property Management Fee: | |
Property Taxes: | |
Insurance: | |
Owner Paid Utilities: | |
Vacancy Reserve (5%): | |
Maintenance Reserve (10%): | |
Total Operating Expenses: | |
Monthly Net Operating Income less Cost of Debt Service: | |
Monthly Net Operating Income: |
*If you're getting a low score, make sure that you are entering the total market rents for all of the properties' units