You are on page 1of 1

First-Year Performance Projection

7411 Forrer Street


Detroit, MI 48228 View Map View Comps Export to Excel
3-bedroom, 1-bath
Square Feet 912
Initial Market Value $33,195
Purchase Price $33,195
Downpayment $33,195
Loan Origination Fees $0
Depreciable Closing Costs $500
Other Closing Costs and Fixup $0
Initial Cash Invested $33,695
Cost per Square Foot $36
Monthly Rent per Square Foot $0.71

Income Monthly Annual Mortgage Info First Second


Gross Rent $650 $7,800 Loan-to-Value Ratio 0% 0%
Vacancy Losses $0 $0 Loan Amount --- ---
Operating Income $650 $7,800 Monthly Payment --- ---
Loan Type --- ---
Expenses Monthly Annual Term --- ---
Property Taxes ($116) ($1,391) Interest Rate --- ---
Insurance ($54) ($650) Monthly PMI ---
Management Fees ($65) ($780)
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 51
Operating Expenses ($235) ($2,821) Capitalization Rate 15.0%
Cash on Cash Return 15%
Net Performance Monthly Annual Total Return on Investment 15%
Net Operating Income $415 $4,979 Total ROI with Tax Savings 15%
- Mortgage Payments $0 $0
= Cash Flow $415 $4,979 Assumptions
+ Principal Reduction $0 $0 Real Estate Appreciation Rate %
+ First-Year Appreciation $0 $0 Vacancy Rate %
= Gross Equity Income $415 $4,979 Management Fee 10%
+ Tax Savings $0 $0 Maintenance Percentage %
= GEI w/Tax Savings $415 $4,979 Equity Share Percentage 100%

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

www.bayareaequitygroup.com