First-Year Performance Projection

12020 Rutland Ave

View Map View Comps Export to Excel
Detroit, MI 48227
2-bedroom 1-bath
Square Feet 867
Purchase Price $25,995
Initial Market Value $25,995
Downpayment $25,995
Loan Origination Fees $0
Depreciable Closing Costs $1,500
Other Closing Costs and Fixup $0
Initial Cash Invested $27,495
Cost per Square Foot $30
Monthly Rent per Square Foot $0.63

Income Monthly Annual Mortgage Info First Second

Gross Rent $550 $6,600 Loan-to-Value Ratio 0% 0%
Vacancy Losses $0 $0 Loan Amount --- ---
Operating Income $550 $6,600 Monthly Payment --- ---
Loan Type --- ---
Expenses Monthly Annual Term --- ---
Property Taxes ($90) ($1,076) Interest Rate --- ---
Insurance ($42) ($500) Monthly PMI ---
Management Fees ($55) ($660)
Leasing/Advertising Fees $0 $0 Financial Indicators
Association Fees $0 $0 Debt Coverage Ratio N/A
Maintenance $0 $0 Annual Gross Rent Multiplier 4
Other $0 $0 Monthly Gross Rent Multiplier 47
Operating Expenses ($186) ($2,236) Capitalization Rate 16.8%
Cash on Cash Return 16%
Net Performance Monthly Annual Total Return on Investment 16%
Net Operating Income $364 $4,364 Total ROI with Tax Savings 16%
- Mortgage Payments $0 $0
= Cash Flow $364 $4,364 Assumptions
+ Principal Reduction $0 $0 Real Estate Appreciation Rate %
+ First-Year Appreciation $0 $0 Vacancy Rate %
= Gross Equity Income $364 $4,364 Management Fee 10%
+ Tax Savings $0 $0 Maintenance Percentage %
= GEI w/Tax Savings $364 $4,364 Equity Share Percentage 100%

© 2004-2011 PropertyTracker.com Terms of Service Privacy Policy

www.bayareaequitygroup.com