Scribd Logo
Upload

Welcome to Scribd!

  • 109 views

    7803 Stahelin - Performance Report

    Uploaded by

    Bay Area Equity Group, LLC
    This document provides a financial projection for a rental property including purchase details, rental income, expenses, financial metrics, and assumptions. It projects the property will generate $4,032 in annual net operating income with a 15% cash on cash return and total return on investment.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd

    7803 Stahelin - Performance Report

    Uploaded by

    Bay Area Equity Group, LLC
    109 views1 page
    This document provides a financial projection for a rental property including purchase details, rental income, expenses, financial metrics, and assumptions. It projects the property will generate $4,032 in annual net operating income with a 15% cash on cash return and total return on investment.

    Original Description:

    7803 Stahelin - Performance Report

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    This document provides a financial projection for a rental property including purchase details, rental income, expenses, financial metrics, and assumptions. It projects the property will generate $4,032 in annual net operating income with a 15% cash on cash return and total return on investment.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    109 views1 page

    7803 Stahelin - Performance Report

    Uploaded by

    Bay Area Equity Group, LLC
    This document provides a financial projection for a rental property including purchase details, rental income, expenses, financial metrics, and assumptions. It projects the property will generate $4,032 in annual net operating income with a 15% cash on cash return and total return on investment.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as PDF, TXT or read online from Scribd
    Download as pdf or txt
    of 1

    First-Year Performance Projection

    7803 Stahelin Ave


    View Map View Comps Export to Excel
    Detroit, MI 48228
    3-bedroom 2-bath
    Square Feet 1,000
    Purchase Price $25,995
    Initial Market Value $25,995
    Downpayment $25,995
    Loan Origination Fees $0
    Depreciable Closing Costs $1,500
    Other Closing Costs and Fixup $0
    Initial Cash Invested $27,495
    Cost per Square Foot $26
    Monthly Rent per Square Foot $0.55

    Income Monthly Annual Mortgage Info First Second


    Gross Rent $550 $6,600 Loan-to-Value Ratio 0% 0%
    Vacancy Losses $0 $0 Loan Amount --- ---
    Operating Income $550 $6,600 Monthly Payment --- ---
    Loan Type --- ---
    Expenses Monthly Annual Term --- ---
    Property Taxes ($109) ($1,308) Interest Rate --- ---
    Insurance ($50) ($600) Monthly PMI ---
    Management Fees ($55) ($660)
    Leasing/Advertising Fees $0 $0 Financial Indicators
    Association Fees $0 $0 Debt Coverage Ratio N/A
    Maintenance $0 $0 Annual Gross Rent Multiplier 4
    Other $0 $0 Monthly Gross Rent Multiplier 47
    Operating Expenses ($214) ($2,568) Capitalization Rate 15.5%
    Cash on Cash Return 15%
    Net Performance Monthly Annual Total Return on Investment 15%
    Net Operating Income $336 $4,032 Total ROI with Tax Savings 15%
    - Mortgage Payments $0 $0
    = Cash Flow $336 $4,032 Assumptions
    + Principal Reduction $0 $0 Real Estate Appreciation Rate %
    + First-Year Appreciation $0 $0 Vacancy Rate %
    = Gross Equity Income $336 $4,032 Management Fee 10%
    + Tax Savings $0 $0 Maintenance Percentage %
    = GEI w/Tax Savings $336 $4,032 Equity Share Percentage 100%

    © 2004-2011 PropertyTracker.com Terms of Service Privacy Policy

    www.bayareaequitygroup.com

    You might also like