Property work sheet

Address:

Property Type:

Purchase price:

Estimated improvement cost:

Total estimated investment:

INCOME

Monthly

Annual

Estimated Income:

Property taxes: -

Insurance: -

5% Maintenance allow.: -

Total Operating Cost:

Net operating Income:

Property Value after Re-Hab:

Property value based 10% cap rate:

(Net annual income times ten)

Property value based on Comps:

Property value based on monthly rent times 100

(Single family and Duplexes only)

Amount to Re-Fi for at 66% of value:

Cash Flow

$ Monthly

$ Annually

% Annually

Cash flow based on 100% cash deal:

(Cash flow divided by cash invested = % return)

Cash flow after Re-Fi:

(Cash flow, less mortgage payments, divided by cash invested = % return)