Purchase Info

List Price $$235,000$

Income Info Freq. Total

Monthly Rent $$1,70012$ $$20,400$

Vacancy Rate $5\mathrm{.}00\%$

Exp. Info

Taxes $$2,3101$ $$2,310$

Insurance $$6012$ $$720$

Maintenance $$8501$ $$850$

Utilities $$012$ $$0$

Reserve $$2501$ $$250$

Management $10\mathrm{.}00\%$

Esc. Info

Annual Rent Escalation $4\mathrm{.}00\%$

Annual Expense Escalation $3\mathrm{.}00\%$

Property Appreciation Rate $5\mathrm{.}00\%$

Holding Period $($Years$)10$

Reversion

Sale Price $$382,790$

Less $-$ Cost of Sale $-$$$26,7957\mathrm{.}00\%$

Net Proceeds From Sale $$355,995$

Return

Target Yield $9\mathrm{.}50\%$

Cap Rate $5\mathrm{.}66\%$

Gross Rent Mult. $11\mathrm{.}52$

PV of Cashflows $?$

IRR $9\mathrm{.}93\%$

Financing Freq. Total

Loan$-$to$-$Value Ratio $60\%$

Amortization Period $30$

Interest Rate $7\mathrm{.}25\%$

Points to Close $1\mathrm{.}75$

Other Closing Costs $$2,480$

PV of Loan $$141,000$

Pmt $($$$961\mathrm{.}87)12-$$$11,542$

Loan Balance @ $10$ Years $-$$$121,698$

Effective PV $?$

ECB $?$

MC $?$