David Hariri of REMAX Destiny specializes in the Greater Boston areas of Arlington, Allston, Brighton, Brookline, Cambridge, Newton, Somerville, Waltham, Watertown, and more.
Home

Investment Property Analyzer

(Use annual income and expenses)

Property Address    Date
Current Projected
Purchase Price $ $
Down Payment %     - $ %     - $
Mortgage Amount = $ = $
Gross Income $ $
      Less Rental Vacancy % - $ % - $
Effective Gross Income = $ = $
Operating Expenses
Property Taxes $ $
Insurance $ $
Property Management $ $
Accounting / Legal Fees $ $
Association Fees $ $
Repair and Maintenance $ $
Marketing / Commissions $ $
Utilities $ $
Landscaping / Snow Removal $ $
$ $
Total Operating Expenses - $ - $
Net Operating Income (NOI) = $ = $
Cap Rate (Rate of Return)
NOI ÷ Purchase Price
% %
Mortgage Payment (PI) %
Years
- $ %
Years
- $
Cash Flow
NOI - Mortgage Payment
= $ = $
Cash Investment Down Payment $
+ Closing Cost $
= $ Down Payment $
+ Closing Cost $
= $
Cash on Cash Return
Cash Flow ÷ Cash Investment
% %
Notes:



Home