Today's Austin market is red hot and many investors are anxious to find properties that will be beneficial to their portfolio. Attached is a tool to analyze the profitability of a potential investment. Call me if I can be of further assistance in helping you reach your investment goals whether residential or commercial.
|
INVESTORS CASH FLOW CHART
|
Alice Newman, e-PRO, REALTOR
|
|
|
|
www.AliceFromDallas.com
|
|
|
|
Alice@AliceFromDallas.com
|
|
|
|
512-638-7400
|
Cell
|
|
|
512-623-6180
|
Fax
|
|
|
|
|
|
Property Address
|
|
|
|
Area
|
Area
|
|
|
Class
|
Single Family
|
|
|
Year Blt
|
|
|
|
Gross Square Feet optional
|
|
|
|
Net Rentable SF
|
|
|
|
List Price
|
$ 280,000.00
|
Financing
|
|
Suggested Sales Price
|
$ 270,000.00
|
|
|
Discount percentage
|
1.0%
|
|
|
Average Area Appreciation 2005
|
5%
|
|
|
One year appreciation potential
|
$ 13,500
|
|
|
Financed percentage
|
80%
|
|
|
Financed portion
|
$ 216,000.00
|
|
|
Down payment
|
$ 54,000.00
|
|
|
Monthly Debt Service 7% Interest PI 360 Mo.
|
$ 1,436.40
|
|
|
Annual Debt Service
|
$ 17,236.80
|
|
|
Tax rate per TCAD
|
2.7211%
|
Expenses
|
|
Monthly Tax
|
$ 489.80
|
|
|
Annual Tax Current Year
|
$ 5,877.58
|
|
|
Monthly Repair Allowance
|
$ -
|
|
|
Annual Repair Allowance
|
$ -
|
|
|
Monthly Vacancy Rate
|
$ 193.75
|
|
|
Monthly Vacancy Rate Percentage
|
5%
|
|
|
Month insurance
|
$ 55.00
|
|
|
Annual Insurance Expense
|
$ 660.00
|
|
|
PM percentage
|
5%
|
|
|
PM Monthly fee
|
$ 116.25
|
|
|
PM Annual expense
|
$ 1,395.00
|
|
|
Gross Monthly rent
|
$ 2,325.00
|
Income Potential
|
|
Gross Yearly rent
|
$ 27,900.00
|
|
|
Gross Yearly rent multiplier
|
10%
|
|
|
Gross Monthly rent multiplier
|
116%
|
|
|
Net Operating income
|
$ 19,967.42
|
|
|
Net Income multiplier
|
13.52
|
|
|
Cap rate
|
7%
|
|
|
Annual Net Income
|
$ 2,730.62
|
|
|
Cash on Cash ROI
|
5%
|
|
