Professional Documents
Culture Documents
Monthly Income:
Monthly Expenses:
$1,700.00
$629.50
$1,070.50
16.08%
NOI
$12,846.00
$79,900.00
16.08%
25.74%
Property Information
Purchase Price:
Purchase Closing Costs:
Estimated Repair Costs:
Total Cost of Project:
After Repair Value
$49,900.00
$2,500.00
$27,500.00
$79,900.00
$105,000.00
$49,900.00
$0.00
$0.00
0 years
0.000%
$0.00
Income
Rent
Total
Expenses
$1,700.00
$1,700.00
Other
$0.00
Vacancy
CapEx
Management
Total
$127.50 (8%)
$136.00 (8%)
$170.00 (10%)
$629.50 (37%)
Repairs
Insurance
Property Taxes
$102.00 (8%)
$35.00 (8%)
$59.00 (10%)
Calculations based on a 31-day month. The calculators found on BiggerPockets are designed to be used for informational and educational purposes
only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional
before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible
for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore,
BiggerPockets is not responsible for any human or mechanical errors or omissions.
Buy & Hold Analysis - 01/06/16 04:55:58
PM Page 1 of 4
Financial Projections
Total Initial Equity:
Gross Rent Multiplier:
Income-Expense Ratio (2% Rule):
Typical Cap Rate:
ARV based on Cap Rate:
$105,000.00
2.45
2.13%
10.00%
$128,460.00
0.00%
$1,700.00
$850.00
$0.00
$850.00
Year 2
Year 3
Year 4
Year 10
Year 20
Year 30
$20,400.00
$20,808.00
$21,224.16
$21,648.64
$24,379.89
$29,718.95
$36,227.23
$7,554.00
$7,705.08
$7,859.18
$8,016.37
$9,027.73
$11,004.75
$13,414.73
$12,846.00
$13,102.92
$13,364.98
$13,632.28
$15,352.16
$18,714.20
$22,812.50
16.08%
16.40%
16.73%
17.06%
19.21%
23.42%
28.55%
Property Value
$107,100.00
$109,242.00
$111,426.84
$113,655.38
$127,994.41
$156,024.48
$190,192.97
Equity
$107,100.00
$109,242.00
$111,426.84
$113,655.38
$127,994.41
$156,024.48
$190,192.97
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Loan Balance
Years
Years
Calculations based on a 31-day month. The calculators found on BiggerPockets are designed to be used for informational and educational purposes
only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional
before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible
for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore,
BiggerPockets is not responsible for any human or mechanical errors or omissions.
Buy & Hold Analysis - 01/06/16 04:55:58
PM Page 2 of 4
1440
1845
1920
2000
2
Single Family
Yes
Brick over Block
Flat Roof
Hardwood Floors
Panel appears 15-20 yrs old
50% replaced in 2015
Brick
Unfinished basement; fenced yard.
Calculations based on a 31-day month. The calculators found on BiggerPockets are designed to be used for informational and educational purposes
only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional
before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible
for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore,
BiggerPockets is not responsible for any human or mechanical errors or omissions.
Buy & Hold Analysis - 01/06/16 04:55:58
PM Page 3 of 4
Calculations based on a 31-day month. The calculators found on BiggerPockets are designed to be used for informational and educational purposes
only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional
before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible
for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore,
BiggerPockets is not responsible for any human or mechanical errors or omissions.
Buy & Hold Analysis - 01/06/16 04:55:58
PM Page 4 of 4