Investment Property Calculator Report
Print this brochure
|
1. Down Payment |
|
Listing Sale Price: |
180,000 |
|
Rehab & Repairs: |
20,000 |
|
Total Project Cost (TPC) |
200000 |
|
Loan Amt. (90% of TPC) |
180000 |
|
Down Pmt.(10% of TPC) |
$ 20000 |
|
2. Monthly Payment |
|
Annual Percentage Rate: |
12.99% |
10.99% |
|
Interest Only Pmt. |
1948 |
N/A |
|
Amortized Pmt. (30 years) |
N/A |
1713 |
|
Prop. Tax Escrow (1 mo) |
292 |
292 |
|
Insurance Escrow (1 mo) |
100 |
100 |
|
Home Owner Assoc. (1 mo) |
0 |
0 |
|
Total Monthly Pmt. |
$2340 |
$2105 |
|
3. Monthly Cash Flow |
|
Loan APR Rate: |
12.99% |
10.99% |
|
Rent Income |
1,600 |
1,600 |
|
Total Pmt |
<2340> |
<2105> |
|
Maintenance |
<0> |
<0> |
|
Cash Flow |
$-740 |
$-505 |
|
4. Annual Financial Benefits |
|
Annual Percentage Rate: |
12.99% |
10.99% |
|
Cash Flow |
-8880 |
-6060 |
|
Appreciation (4 %) |
800 |
800 |
|
Tax Deduction (25 % bracket) |
164 |
164 |
|
Total Financial Benefits |
$-7916 |
$-5096 |
|
|
5. Cash to Close |
|
Down Pmt.(10% of TPC): |
$ 20000 |
|
Title Company Fees: |
|
|
Closing Fee |
795 |
|
Title Search |
85 |
|
Title Insurance |
1035 |
|
ALTA |
50 |
|
Total Title Fees |
$ 1965 |
|
Government Tax Fees: |
|
|
Recording Fees |
150 |
|
Doc Stamps |
630 |
|
Intangible Tax |
360 |
|
Total Tax Fees |
1140 |
|
Buyer Escrows Held In Trust |
|
|
Monthly Payment (1 mo) |
1948 |
|
Property Taxes (2 mo) |
584 |
|
Insurance Escrow (2 mo) |
200 |
|
Home Owner Assoc. (2 mo) |
0 |
|
Total Escrow |
$ 2732 |
|
Lender Fees: |
|
|
Loan Origination(3.9 %) |
7020 |
|
Rehab Credit Line |
505 |
|
Building Inspection |
250 |
|
Appraisal |
240 |
|
Total Lender Fees |
$ 8015 |
|
Pre-paid Expenses: |
|
|
Insurance Policy (12 mo) |
1200 |
|
Interest mo. of closing |
1948 |
|
Total Pre-paids |
$ 3148 |
|
Total Cash to Close |
$ 37000 |
|
Note: The above financial summary and the Wealth Building Plan example are samples for general informational purposes only. The information above does not relate to any specific Buyer or investment property. Perspective Buyers are encouraged to do their own independent investigation and analysis of potential investment properties. Buyers must qualify for all f inancing programs. Financing programs offered by Lender are subject to change without notice.
