Real Estate Deal Report
Packet Generator ENTERPRISE
Property Details
Click or Drop Image Here
Financial Data
White Labeling
Upload Logo
Executive Summary
Apex Capital
John Doe
(555) 123-4567
john@apexcap.com
(555) 123-4567
john@apexcap.com
NO IMAGE UPLOADED
123 Main St, Springfield
$350,000
Cash-on-Cash
--%
Annual Yield
Cap Rate
--%
Unleveraged
Monthly Flow
$0
Net Income
Est. Equity (Yr1)
$0
Paydown + Appr.
Property narrative will appear here...
Acquisition Costs
Purchase Price$250,000
Down Payment$50,000
Closing Costs$7,500
Rehab Budget$0
Loan Amount$200,000
Total Cash to Close$57,500
Operating Data (Monthly)
Gross Scheduled Rent$2,200
OpEx (Taxes, Ins, Maint)($600)
Net Operating Income$1,600
Mortgage P&I($1,330)
Net Cash Flow$270
Financial Appendix
Reference: 123 Main St
5-Year Equity Build
Expense Allocation
5-Year Amortization Schedule
Year
Interest Paid
Principal Paid
Balance
Valuation & Exit (Pro Forma)
After Repair Value (ARV)$0
Total Project Cost$0
Instant Equity (Day 1)$0
Projected Value (Year 5)$0
