Model Inputs Acquisition Cost Interest Rates (%) Down Payment (% of AC) Vacancy & Collection Losses (%) Mortgage Term

Mortgage Monthly Debt Service Annual Property Tax Rate Taxable Value % of IC Annual Insurance (% of AC) Annual Maintenance (% of AC) Annual Property Tax Rate

Annual Insurance ($) Annual Maintenance ($)

Monthly Cash Out

Potential Gross Income (Monthly)

Effective Gross Income Operating Expenses Capital Expenditures Net Operating Income Debt service Before-tax Cash Flow

Capitalization Rate Equity Dividend Rate Net Income Multiplier Effective Gross Income Multiplier Operating Expense Ratio Loan-to-value Ratio

Debt Coverage Ratio Debt Yield Ratio

$ 1,400.00

Calculate Calculate

$ 5,000.00 Calculate See above Calculate

Single-family homes; 3-4 beds / 2-3 baths; 1000-2000 sqft; Fixed

Years

0% homestead in the city property (see https://www.gran https://www.accesskent.com/Property/realEstate.do?par Home and PMI estimates

Monthly Maint. $ 350.00

Market specific; must update or project

New windows, year 1

$ 140,000.00

4.625%

5.0%

8.0%

30.00

$ 133,000.00

$ 690.46

5.25%

33.00%

2.0%

3.0%

$ 2,425.50

$ 2,800.00

$ 4,200.00