Rental Property Income/Expense Analysis

PROPERTY INFO
Address
Type
Bedrooms/Baths
Square Feet
Year Built
Parcel #

INCOME Month Year Per sq. ft.

Current rent $ - #DIV/0!
Less: vacancy allowance - 1 $ - $ -
Net Rental Income $ - $ -
Plus: Other Income $ - $ -
Total Income $ - $ - #DIV/0!

EXPENSES
Property Management $ - $ -
Repairs & Maintenance $ -
HOA $ -
Advertising & Legal
Insurance $ - #DIV/0!
Total Expenses $ - $ - #DIV/0!

Net Operating Income (NOI $ - $ -

Less Debt Service (PI) $ - $ - #DIV/0!

Less Property Taxes #DIV/0!

Net Cashflow $ - $ -

Operating Expense Ratio #DIV/0! (Total Expenses/Total Income)

MORTGAGE INFO
Total Loan Amount $ -
Type of Loan
Term (years)
Interest Rate
Down Payment
Monthly Payment (PITI) $ -

Purchase Price
Closing costs
Rehab
Total initial investment $ -

LTV #DIV/0! Loan Amount/Purchase Price

Cap Rate #DIV/0! Annual NOI/Price
Cash-on-Cash Return #DIV/0! Annual before-tax cash flow (i.e., NOI)/Down payment
 Rental Property Income/Expense Analysis

e., NOI)/Down payment