Returns, Your Deal
Based on the provided inputs and calculations, the projected results indicate the potential financial performance of the real estate investment over the next five years. It's important to consider these projections as estimates, and we recommend consulting with a financial advisor to make well-informed investment decisions.
Current Pro Forma Analysis - Current State
Gross Rents (per month)
$850
Total Operating Expenses (per month)
$850
Property Management
$85
Property Taxes
$85
Insurance
$85
Owner-Paid Utilities
$85
Vacancy Reserve
$85
Maintenance Reserve
$85
Monthly NOI (Net operating income per month)
$850
Annualized NOI (Net operating income per year)
$850
Capitalization Rate
$850
Sale Price
$850
Monthly Mortgage
$850
Loan to Value Ratio
$85
Down Payment
$85
Closing Costs
$85
Principal
$85
Interest Rate
$85
Term (Years)
$85
Total Cash Invested
$850
Monthly Net
$850
Annualized Net
$850
Annualized ROI (Return on Investment)
$850
Current Pro Forma Analysis - Future State
Gross Rents (per month)
$850
Total Operating Expenses (per month)
$850
Property Management
$85
Property Taxes
$85
Insurance
$85
Owner-Paid Utilities
$85
Vacancy Reserve
$85
Maintenance Reserve
$85
Monthly NOI (Net operating income per month)
$850
Annualized NOI (Net operating income per year)
$850
Capitalization Rate
$850
Sale Price
$850
Monthly Mortgage
$850
Loan to Value Ratio
$85
Down Payment
$85
Closing Costs
$85
Principal
$85
Interest Rate
$85
Term (Years)
$85
Total Cash Invested
$850
Monthly Net
$850
Annualized Net
$850
Annualized ROI (Return on Investment)
$850