| Estimated Cash Flow - Single Family Home | |
| Purchase Price | $110,000 |
| Down Payment 25% | $27,500 |
| Loan Amount | $82,500 |
| Loan to value | 75% |
| Interest Rate | 6.00 |
| Mortgage Payment | ($492) |
| Projected Monthly Rent | $950 |
| Gross Scheduled Income/year | $11,400 |
| Less vacancy (5%) | $570 |
| Gross Effective Income | $10,830 |
| Expenses | |
| Management/yr ($100/mo) | $1,200 |
| Property Taxes/yr | $1,265 |
| Insurance | $550 |
| Maint & Repairs | $570 |
| Total Expenses | $3,585 |
| Cash Flow/yr | $7,815 |
| Cash Flow/mo | $651 |
| Less debt Service | ($492) |
| Cash flow per month (6.85% cash on cash) | $159 |
Investors | Single Family Homes | Multi Family Properties
Worksheet courtesy of Larry Hawkins Real Estate in Fresno, CA.
© 2010 Larry Hawkins Real Estate. All rights reserved.