Property
Property name
Square footage
Market rental $/sqft
Financials
Acquisition price ($)
Down payment (%)
Interest rate (%)
Income
Target monthly rent ($)
Property tax rate (%/yr) ?
Insurance ($/mo) ?
Maintenance reserve (%/yr) ?
Property mgmt fee (%) ?
Vacancy rate (%) ?
Pet rent / mo ($) ?
Non-refundable pet deposit ($) ?
Your property
Monthly cash flow ?
—
fully loaded
Pre-reserve CF ?
—
before MR + VR
Cap rate ?
—
annual NOI ÷ price
Gross yield ?
—
LTV ?
—
Break-even ?
—
Down payment
—
—
Est. closing costs
—
~2% of price
Total cash to close
—
—
Monthly out
Mortgage (P&I)—
Property tax—
Insurance—
Maint. reserve %/yr—
Mgmt fee %—
Vacancy reserve %—
Total expenses—
Monthly in
Base rent—
Pet rent—
Pet dep. (÷12)—
Total income—
Market benchmark—
Rent index ?
—
Upfront cash needed—