10 Year Rental Cash Flow Analysis

Projection of monthly income and expenses


Property Address:


(Fill in the yellow boxes with applicable information.)

 

ACQUISITION INFORMATION
Purchase Price $
Downpayment % $
Mortgage Amount $
Closing Costs/Inspection/Etc. $
Rehabilitation $
Total Cash out of Pocket $

 

ANNUAL RENT/EXPENSE INCREASE % Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
Monthly Rent $
Vacancy and Collection Loss %
Effective Monthly Gross Rent
MONTHLY OPERATING EXPENSES
Management %
Insurance $
Maintenace/Repairs/Other %
HOA $
Property Tax $
Miscellaneous $
Total Operating Expenses
Net Operating Income
MORTGAGE PAYMENT AND CASH FLOWS

(Enter Interest Rate & Yrs. Below)

Mortgage Payment %
Monthly Cash Flow
Annual Cash Flow
Cash on Cash Return