Investment Valuation Tool

Purchase Price

Down Payment

Closing Cost (estimate)

Mortgage

Mortgage Payment per month

How many years have you owned the property (?)

Total average rent per month (?)

Occupancy turnover (5% equates 18 days of vacant)

Expenses

Property mgmt fee (month)

Leasing commissions paid for tenant finding (Yearly)(?)

Repair Costs (average month)

Home Owner Insurance (Yearly)

Property Tax (Yearly)

Utilities (Water month)

Utilities (Power month)

Utilities (Gas month)

Landscaping (month for 8 months)

Snow Clearing (Yearly)

Business License (Yearly)

Trash (month)

Cleaning (month)

Others (month)i.e. Security, Concierge, Legal fee, Etc.

Others (Yearly)i.e. Legal Fee

Total Expenses (Yearly)

NOI (Net Operating Expenses)

Cash Flow

450.21

Cash on Cash

15.3

Cap Rate

15.3

Estimated Property Value

12,214,623

Average Return per Year

17 What Pineapple Says

Lorem ipsum dolor sit amet, consectetur aliqua. Ut enim ad minim veniam, quis nostrud exercitation ullamco laboris nisi luptate velit esse cillum dolore eu fugiat nulla pariatur

Expenses

Total Expenses (Yearly)

NOI (Net Operating Expenses)

Cash Flow

450.21

Cash on Cash

15.3

Cap Rate

15.3

Estimated Property Value

12,214,623

Average Return per Year

17

What Pineapple Says

90 DAYS - NO MANAGEMENT FEE!