Purchase Price
After Repair Value
Down Payment
Interest Rate
Loan Term
Purchase Costs
Rehab Costs
Cost Overrun
Gross Rent
Vacancy
Other Income
Property Taxes
Insurance
Property Management
Maintenance
Capital Expenditures
HOA Fees
Utilities
Landscaping
Cash needed
$ --
Cash flow
$ --
Cash on cash
-- %
Cap rate
-- %
Purchase & Rehab
Purchase price
--
Amount financed
-
--
Down payment
=
--
Purchase costs
+
--
Rehab costs
+
--
Total cash needed
=
--
Cash flow
Gross rent
--
Vacancy
-
--
Operating Income
=
--
Operating Expenses
-
--
Net Operating Income
=
--
Loan Payment
-
--
Cash Flow
=
--