140 North 800 West PROVO

BOX 1 - ACQUISITION INFORMATION Purchase Price - Zillow.com or Local MLS from Your Agent Downpayment Amount Percentage %%% = Mortgage Amount = Closing Costs - Loan Points/Escrow/Title Fees/Inspection Etc. Rehabilitation/Make Property Ready Budget - Do Not Underestimate

Total Equity (Downpayment + Closing Costs + Rehab) - THIS IS YOUR CASH OUT O

BOX 2 - PROPERTY OPERATIONS STATEMENT Monthly Rent - www.Zillow.com, www.craigslist.org or other Source Vacancy & Collection Loss
Collection Loss Can Be an Issue with Less Creditworthy Tenants

Effective Gross Rent (EGR)

Monthly Operating Expenses Management Fee Percentage = Insurance Maintenance/Repairs/Other HOA Fees Miscellaneous - Anything extra you can think of that may come up

Property Taxes - You need to Get Tax Info From agent. Could be different from Pr Total Operating Expenses (TOE)

Net Operating Income (NOI) = EGR minus TOE

BOX 3 - MORTGAGE PAYMENT AND CASH FLOWS Mortgage Payment - Monthly (Interest Rate Comes From Lender)

Interest Rate from Lend Amortization Years =

(If Interest Only, Input Monthly Cash Flow (COULD BE NEGATIVE) Annual Cash Flow (COULD BE NEGATIVE) Cash on Cash (Annual Cash Flow / Total Equity) - COULD BE NEGATIVE

BOX 4 - INVESTMENT RETURNS SUMMARY

Year 1 Cash on Cash Return (Compare to Bank CD or Bond) - Except real estate can ha Monthly Cash Flow

t PROVO UTAH
$ . 20.00% $ 111,200 $ $ $ 5,500 1,000 34,300 $ 27,800 139,000

S YOUR CASH OUT OF POCKET

Monthly Amounts $ 3.00% $ $ 1,075 32 1,043

8.00%

$ $ $ $ $ $ $ -

83 67

d be different from Prior owner amount

145 295

747

5.500% 30

400

If Interest Only, Input 1000) $ $ 347 Annualized 4,168

12.15%

cept real estate can have much higher risk. $

12.15% 347

9039 S 300 E, Sandy, UT 84070

BOX 1 - ACQUISITION INFORMATION Purchase Price - Zillow.com or Local MLS from Your Agent Downpayment Amount Percentage %%% = Mortgage Amount = Closing Costs - Loan Points/Escrow/Title Fees/Inspection Etc. Rehabilitation/Make Property Ready Budget - Do Not Underestimate Total Equity (Downpayment + Closing Costs + Rehab) - THIS IS YOUR CASH OUT OF POCKET

BOX 2 - PROPERTY OPERATIONS STATEMENT Monthly Rent - www.Zillow.com, www.craigslist.org or other Source Vacancy & Collection Loss
Collection Loss Can Be an Issue with Less Creditworthy Tenants

Effective Gross Rent (EGR)

Monthly Operating Expenses Management Fee Percentage = Insurance Maintenance/Repairs/Other HOA Fees Miscellaneous - Anything extra you can think of that may come up

Property Taxes - You need to Get Tax Info From agent. Could be different from Prior owner amo Total Operating Expenses (TOE)

Net Operating Income (NOI) = EGR minus TOE

BOX 3 - MORTGAGE PAYMENT AND CASH FLOWS Mortgage Payment - Monthly (Interest Rate Comes From Lender)

Monthly Cash Flow (COULD BE NEGATIVE) Annual Cash Flow (COULD BE NEGATIVE) Cash on Cash (Annual Cash Flow / Total Equity) - COULD BE NEGATIVE

BOX 4 - INVESTMENT RETURNS SUMMARY

Year 1 Cash on Cash Return (Compare to Bank CD or Bond) - Except real estate can have much highe Monthly Cash Flow

$ . 20.00% $ 106,400 $ $ $ $

133,000 26,600 5,500 1,000 33,100

CASH OUT OF POCKET

Monthly Amounts $ 3.00% $ $ 1,300 39 1,261

8.00%

$ $ $ $ $ $ $

101 41 57 199

erent from Prior owner amount

1,062

Interest Rate from Lender = Amortization Years = (If Interest Only, Input 1000)

3.350% 30

487

$ Annualized $

575 6,901

20.85%

l estate can have much higher risk. $

20.85% 575