The fields with the red border are required or invalid.

  Your email address                          
 
  Address 1                              
 
  Address 2                              
 
  City           State     Zip       Country  
        USA
                                   
  Summary             Loan Terms        
      Loan Amount
  Mortgage     Interest Rate
  Cash Invest.     Term (Months)
  $3,100.00                  
  Cash Reqd     Total ROI  
           
      Repairs  
      Trim
        Utilities
  Purchase Price   Appliances
  Closing Costs   Cabinets
  Prop Tax Credit   CTOPS
        FENCE
  Cost to Acquire   Foundation
  Repairs   Flooring
  Total Cost   Garage
        Hardware
  Loan To Value %   HVAC
  Mortgage   Landscape
  Interest Rate   Lighting
  Term (Months)   Paint
  Earnest Money   ext Paint
        Plumbing
  Closing Costs     Roof
  Lender Fees     Sheetrock
     orig   Trash
     u/w, clos   Windows
     Appraisal   Grout
  Title Fees   Lawn
     Policy   Final Clean
     Escrow    
     Survey    
     Misc    
  Prepaids    
     Insur    
     Taxes    
  Closing Costs   Repairs
           
           
  Summary     Loan Terms  
    Loan Amount
  Mortgage   Interest Rate
  Cash Invest.   Term (Months)
       
        P And I  
        Monthly
  Cash Reqd to Close   Annual
           
             
  ROI #1 :  Cashflow vs Cash Investment  
             
  Estimated Cash Flow   Monthly Annually  
  Rent      
  Less Vacancy Reserves  
    Less First Trust P/I Payment    
  Less Property Taxes    
  Less CPA FEE      
  Less Insusurance      
  Less Association Fees    
  Less Maint Reserve  
  Less Other Expenses  
             
        Monthly Annually  
      Cashflow before tax  
             
  Annual Cashflow / Initial Investment  
        ROI # 1  
             
             
  ROI #2 :   Principle Reduction and Equity Appreciation  
             
  Principle Balance:      
             
  End of YR 1 YR 2 YR 3 YR 4 YR 5  
   
   
   
  Balance on 1st row, Reduction 2nd row, Return on 3rd row ROI # 2  
             
             
  ROI #3:  Estimated Annual Appreciation  
             
  Estimated Appreciation Rate:      
  Yearly Appreciation Value:      
  Return from Appreciation:   ROI # 3  
             
             
  Total Return on Investment:   % $  
  ROI #1 : Cash Flow    
  ROI #2 : Principle Reduction    
  ROI #3 : Annual Appreciation    
  TOTAL ROI