Deal Cruncher Dashboard
Deal Cruncher ENTERPRISE
Strict Expenses
Acquisition Strategy
Purchase Price $250,000
Down Payment 20%
Invested Cash: $50,000
Closing Costs 3%
Est. Cost: $7,500
Interest Rate 7.0%
Loan Term
Income & Growth
Monthly Gross Rent $2,200
Appreciation Rate (Yr) 3%
Operating Expenses
MONTHLY
Property Taxes $300
Insurance $100
| Vacancy (5%) | $0 |
| CapEx (5%) | $0 |
| Management (10%) | $0 |
| Repairs (5%) | $0 |
1% Rule Met
50% Rule Pass
Pos. Cash Flow
Net Monthly Cash Flow
$0
"Money in Pocket"
Cash-on-Cash Return
0%
Yield on Initial Investment
Cap Rate
0%
Asset Performance
Annual NOI
$0
Pre-Debt Income
Monthly Operating Statement
Gross Scheduled Rent |
$2,200 |
- Operating Expenses (Taxes, Ins, Maint)
|
($400) |
= Net Operating Income (NOI) |
$1,800 |
- Debt Service (Mortgage P&I)
|
($1,330) |
= Net Cash Flow |
$470 |
Wealth Projection (Total ROI)
Cash Flow
Principal Paydown
Appreciation
