ABCDEFGHIJKLMNOPQRSTUVWXYZAA
1
PurchaseKPIs
2
Purchase Price:$295,000Multiple:22.08
3
Down Payment:$295,000100%Gross Rental Yield:4.53%
4
Interest Rate:4.25%Net Rental Yield (Cap. Rate):1.16%
5
Loan Term:25YearsCash on Cash Return:1.00%
6
Mortgage Amount:$0Cash on Cash (incl. Principal):1.00%
7
Closing Costs:$9,4403.20%Total Rental Income:$499,673
8
Repairs:$40,000Total Mortgage Payments:$0
9
Total Investment$344,440Total Net Operating Income:$68,981
10
11
First Year Income and ExpenseMonthlyAnnual
12
Recurring Operating Expenses (Annually)Gross Income:$1,300$15,600
13
Property Tax:$6,1942.00%Vacancy:$65$780
14
Total Insurance:$1,8002.00%Property Tax:$516$6,194
15
Management Fee$1,0927%Total Insurance:$150$1,800
16
Maintenance:$7805%Management Costs:$91$1,092
17
Other Costs:$1,5252.00%Maintenance Cost:$65$780
18
Other Cost:$127$1,525
19
IncomeExpenses:$1,014$12,171
20
Monthly Income:$1,3002.00%Net Income:$286$3,429
21
Other Monthly Income:
22
Vacancy Rate:5%Interest:$0$0
23
Principal:$0$0
24
Mortgage Pay:$0$0
25
26
Net Operating Income (NOI):$286$3,429
27
Cash Flow:$286$3,429
28
Cash Flow (incl. Principal):$286$3,429
29
30
31
The Lukas Show - Episode 26
32
https://youtu.be/wYPKrxqVWQ4
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