Real Estate Investment Loans

	INCOME PROPERTY RETURN
	Purchase Price
	Down Payment %	%
	Down Payment
	Financed Amount:
	Rate	%
	Loan Terms (Years)
	Monthly Payment

	Monthly Rents
	Income(P/Y)

	Expenses(P/Y)
	Real Estate Taxes(1%)
	Monthly HOA Fees
	Insurance - (Included in HOA Fee)	-
	Vacancy Rate (%)
	Management and Repairs(%)
	Total HOA (Annual)
	Vacancy Expense
	Management and Repairs
	Total Expenses (P/Y)

	Net Operating Income
	Less: Total Annual Mortgage Payment
	CASH FLOW BEFORE TAXES

	CAP Rate:
	ROI / Cash on Cash

COMBINED PROFIT
Rental Income
Appreciation
Total Profit
Total ROI (Return on Investment)