Property Location

Deal Info

After Repair Value
Square Feet
Bedrooms
Bathrooms
Sales Price
Closing Costs
Rehab Costs
Total Acquisition

Assumptions

Cost

Market Rent (monthly)
Market Rent (annual)
Annual Taxes
Annual Insurance
Management Fee (%)
Vacancy Rate (%)
Maint & Repairs Rate (%)

Property Performance

Annual

Monthly

Gross Income
Taxes
Insurance
Management
Vacancy
Maintenance
Net Income
Gross ROI
Net ROI