ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
PurchaseKPIs
2
Purchase Price:$290,000Multiple:7.47
3
Down Payment:$72,50025%Gross Rental Yield:13.39%
4
Interest Rate:4.25%Net Rental Yield (Cap. Rate):6.07%
5
Loan Term:25YearsCash on Cash Return:4.22%
6
Mortgage Amount:$217,500Cash on Cash (incl. Principal):10.21%
7
Closing Costs:$9,2803.20%Total Rental Income:$1,283,774
8
Repairs:$0Total Mortgage Payments:$353,484
9
Total Investment$299,280Total Net Operating Income:$458,535
10
11
First Year Income and ExpenseMonthlyAnnual
12
Recurring Operating Expenses (Annually)Gross Income:$3,340$40,080
13
Property Tax:$8,3842.00%Vacancy:$167$2,004
14
Total Insurance:$1,8052.00%Property Tax:$699$8,384
15
Management Fee$2,8067%Total Insurance:$150$1,805
16
Maintenance:$2,0045%Management Costs:$234$2,806
17
Other Costs:$5,4852.00%Maintenance Cost:$167$2,004
18
Other Cost:$457$5,485
19
IncomeExpenses:$1,874$22,488
20
Monthly Income:$3,3402.00%Net Income:$1,466$17,592
21
Other Monthly Income:
22
Vacancy Rate:5%Interest:$770$9,244
23
Principal:$408$4,896
24
Mortgage Pay:$1,178$14,139
25
26
Net Operating Income (NOI):$1,466$17,592
27
Cash Flow:$288$3,453
28
Cash Flow (incl. Principal):$696$8,349
29
30
31
The Lukas Show - Episode 21: https://youtu.be/gn7MdrbI6so
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100