Scribd Logo
Upload

Welcome to Scribd!

  • Cash Flow Spreadsheet Jimmy M

    Uploaded by

    Robert Utley
    14 views1 page
    Cash flow

    Original Title

    Cash-Flow-Spreadsheet-Jimmy-M copy

    Copyright

    © © All Rights Reserved

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    Cash flow

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    14 views1 page

    Cash Flow Spreadsheet Jimmy M

    Uploaded by

    Robert Utley
    Cash flow

    Copyright:

    © All Rights Reserved
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 1

    Status Active

    Property Address 5 Fales St


    City Hartford

    Asking 37500
    Deal-Price Paid 35500

    Gross Income
    Monthly Rent 600
    Annualized 7200.00
    Other Income
    Total Gross 7200.00
    Less Vacancy
    Effective Gross Income 7200.00

    Expenses
    Taxes 362.84
    Insurance 129.00
    Water/Sewer
    Garbage
    Electricity
    Mortagate Ins
    Advertising
    Supplies
    Maintenance
    Snow Removal
    Pest Control
    Management 1481.04
    Accounting
    Miscellaneous
    Total Expenses 1972.88

    NOI 5227.12
    CAP 15%

    Debt Service
    1st Mortgage 2813.28
    2 nd Mortgage 600
    Total Debt Service 3413.28

    Cash Flow 1813.84


    Monthly Over/Short 151.15

    Debt Service
    1st Mortgage 31950
    Years & Rate 0.08
    Payment 234.44
    2nd Mortgage
    Years & Rate
    Payment 50

    You might also like