Rental Property ProForma Cash Flow Analysis 939 Suire Ave,Cincinnati, OH 45205
Monthly Operating Income
Scenario A
Number of Units Average Monthly Rent per Unit Not included garage (See below) Total Rental Income % Vacancy and Credit Losses Total Vacancy Loss Other Monthly Income (laundry, vending, parking, etc.)
Gross Monthly Operating Income
6 550.00 3,300.00 5.00% 165.00 550.00 3,685.00
Monthly Operating Expenses
Monthly Operating Expenses
500.00 530.00 150.00 50.00 735.00 1,965.00
Annual Net Operating Income
44,220.00 23,580.00 20,640.00
Property Management Fees Repairs and Maintenance Real Estate Taxes Rental Property Insurance Homeowners/Property Association Fees Replacement Reserve Utilities Including trash Pest Control Accounting and Legal
Net Operating Income (NOI) Total Annual Operating Income Total Annual Operating Expense
Capitalization Rate and Valuation Desired Capitalization Rate
Property Valuation (Offer Price) Actual Purchase Price Actual Capitalization Rate
10.00% 225,000.00 225,000.00 9.17%
Loan Information Down Payment Loan Amount Acquisition Costs and Loan Fees Length of Mortgage (years) Annual Interest Rate Initial Investment Monthly Mortgage Payment (PI) Annual Interest Annual Principal
Total Annual Debt Service
Cash Flow and ROI
45,000.00 180,000.00 3,500.00 25 5.000% 48,500.00 1,052.26 8,915.71 3,711.43 12,627.14