EXCEL TEMPLATES

for use with

Insider Secrets to Financing Your Real Estate Investmen

Copyright 1982-2020 RealData, Inc. Southport, CT All Rights Reserved

Other Educational Materials by

Frank Gallinelli:

Real Estate Investment Analysis - Video Course

Income Property Video Tutorial

Mastering Real Estate Investment

al Estate Investments

T All Rights Reserved

aterials by
lli:

sis - Video Course

o Tutorial

nvestment
 Rent Income Summary - $ per Month

Property:

Address:

Contact:

Proj., Proj., Proj., Proj.,

Actual Actual Market Market $/month Proj., $/yr, $/month Proj., $/yr, $/month Proj., $/yr, $/month Proj., $/yr,
Unit Type Unit # $/month $/year $/month $/year Year 2 Year 2 Year 3 Year 3 Year 4 Year 4 Year 5 Year 5

1 0 0 0 0 0 0 0 0 0 0 0 0

2 0 0 0 0 0 0 0 0 0 0 0 0

3 0 0 0 0 0 0 0 0 0 0 0 0

4 0 0 0 0 0 0 0 0 0 0 0 0

5 0 0 0 0 0 0 0 0 0 0 0 0

6 0 0 0 0 0 0 0 0 0 0 0 0

7 0 0 0 0 0 0 0 0 0 0 0 0

8 0 0 0 0 0 0 0 0 0 0 0 0

9 0 0 0 0 0 0 0 0 0 0 0 0

10 0 0 0 0 0 0 0 0 0 0 0 0

Other Income per mo. 0 0 0 0 0 0 0 0 0 0 0 0

Total Gross Income 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0

 Rent Income Summary - $ per Square Foot per Year

Property:

Address:

Contact:

Proj., Proj., Proj., Proj., Proj., Proj., Proj.,

Actual Actual Market Market $/sf/yr, $/yr, Year $/sf/yr, $/yr, Year $/sf/yr, $/yr, Year $/sf/yr,
Unit Type Unit # Unit sf $/sf/yr $/yr $/sf/yr $/yr Year 2 2 Year 3 3 Year 4 4 Year 5

1 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

2 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

3 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

4 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

5 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

6 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

7 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

8 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

9 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

10 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

Other Income, $/sf/year 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

Total Gross Income 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

 Proj.,
$/yr, Year
5

0
 Rent Income Summary - $ per Square Foot per Month

Property:

Address:

Contact:

Proj., Proj., Proj., Proj.,

Actual Actual Market Market $/sf/mo, Proj., $/yr, $/sf/mo, Proj., $/yr, $/sf/m0, Proj., $/yr, $/sf/mo,
Unit Type Unit # Unit sf $/sf/mo $/yr $/sf/mo $/yr Year 2 Year 2 Year 3 Year 3 Year 4 Year 4 Year 5

1 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

2 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

3 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

4 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

5 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

6 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

7 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

8 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

9 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

10 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

Other Income $/sf/per mo. 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

Total Gross Income 0.00 0 0.00 0 0.00 0 0.00 0 0.00 0 0.00

Proj., $/yr,
Year 5

0
 5-Year Property Data

Date: 1/1/2017

Prepared by:
Property:

Year 2009 2010 2011 2012 2013

INCOME
Gross Scheduled Rent Income 0 0 0 0 0
Other Income 0 0 0 0 0
TOTAL GROSS INCOME 0 0 0 0 0

VACANCY & CREDIT ALLOWANCE 0 0 0 0 0

GROSS OPERATING INCOME 0 0 0 0 0

EXPENSES
Accounting 0 0 0 0 0
Advertising 0 0 0 0 0
Insurance (fire and liability) 0 0 0 0 0
Janitorial Service 0 0 0 0 0
Lawn/Snow 0 0 0 0 0
Legal 0 0 0 0 0
Licenses 0 0 0 0 0
Miscellaneous 0 0 0 0 0
Property Management 0 0 0 0 0
Repairs and Maintenance 0 0 0 0 0
Resident Superintendent 0 0 0 0 0
Supplies 0 0 0 0 0
Taxes
Real Estate 0 0 0 0 0
Personal Property 0 0 0 0 0
Payroll 0 0 0 0 0
Other 0 0 0 0 0
Trash Removal 0 0 0 0 0
Utilities
Electricity 0 0 0 0 0
Fuel Oil 0 0 0 0 0
Gas 0 0 0 0 0
Sewer and Water 0 0 0 0 0
Telephone 0 0 0 0 0
Other 0 0 0 0 0

TOTAL EXPENSES 0 0 0 0 0

NET OPERATING INCOME 0 0 0 0 0

ANNUAL DEBT SERVICE 0 0 0 0 0

CASH FLOW BEFORE TAXES 0 0 0 0 0

 Comparative Property Data

Date: 1/1/2017

Prepared by:

Property:

Price: 0 0 0 0 0

INCOME
Gross Scheduled Rent Income 0 0 0 0 0
Other Income 0 0 0 0 0
TOTAL GROSS INCOME 0 0 0 0 0
VACANCY & CREDIT ALLOWANCE 0 0 0 0 0

GROSS OPERATING INCOME 0 0 0 0 0

EXPENSES
Accounting 0 0 0 0 0
Advertising 0 0 0 0 0
Insurance (fire and liability) 0 0 0 0 0
Janitorial Service 0 0 0 0 0
Lawn/Snow 0 0 0 0 0
Legal 0 0 0 0 0
Licenses 0 0 0 0 0
Miscellaneous 0 0 0 0 0
Property Management 0 0 0 0 0
Repairs and Maintenance 0 0 0 0 0
Resident Superintendent 0 0 0 0 0
Supplies 0 0 0 0 0
Taxes
Real Estate 0 0 0 0 0
Personal Property 0 0 0 0 0
Payroll 0 0 0 0 0
Other 0 0 0 0 0
Trash Removal 0 0 0 0 0
Utilities
Electricity 0 0 0 0 0
Fuel Oil 0 0 0 0 0
Gas 0 0 0 0 0
Sewer and Water 0 0 0 0 0
Telephone 0 0 0 0 0
Other 0 0 0 0 0

TOTAL EXPENSES 0 0 0 0 0

NET OPERATING INCOME 0 0 0 0 0

ANNUAL DEBT SERVICE 0 0 0 0 0

CASH FLOW BEFORE TAXES 0 0 0 0 0

CAPITALIZATION RATE
 Lender: Lender: Lender: Lender:

Loan-to-Value Ratio 0.00% 0.00% 0.00% 0.00%

Maximum Loan $ 0 0 0 0
Down Pmt. Required 0 0 0 0
Debt Coverage Ratio 0.00 0.00 0.00 0.00

Initial Interest Rate 0.00% 0.00% 0.00% 0.00%

Fixed?
ARM?
Adjustment Interval
Index 0.00 0.00 0.00 0.00
Margin 0.00 0.00 0.00 0.00
Maximum Adjustment 0.00 0.00 0.00 0.00
Rate Cap 0.00% 0.00% 0.00% 0.00%
Initial Payment 0 0 0 0
Maximum Term
Balloon
Points 0.00 0.00 0.00 0.00
Points, $ 0 0 0 0

Lock-Out Period
Pre-Payment Penalty
Assumable?
Recourse?

Total Lender Fees 0 0 0 0

3rd-Party Fees 0 0 0 0
Appraisal 0 0 0 0
Credit Report 0 0 0 0
Courier 0 0 0 0
Flood Certification 0 0 0 0
Survey 0 0 0 0
Other 0 0 0 0

Legal & Closing Fees 0 0 0 0

Attorney/Settlement 0 0 0 0
Title Insurance 0 0 0 0
Recording 0 0 0 0
Tax Stamps 0 0 0 0