| Address: | |
| Purchase Price: | |
| Loan to Value: | |
| Down Payment: | |
| Closing Costs: | |
| Principal: | |
| Interest Rate: | |
| Term: | |
| Private Mortgage Insurance (PMI): | |
| Monthly Mortgage Payment: |
| Gross Rents: | |
| Property Management Fee: | |
| Property Taxes: | |
| Insurance: | |
| Owner Paid Utilities: | |
| Vacancy Reserve (5%): | |
| Maintenance Reserve (10%): | |
| Total Operating Expenses: | |
| Monthly Net Operating Income less Cost of Debt Service: | |
| Monthly Net Operating Income: |
*If you're getting a low score, make sure that you are entering the total market rents for all of the properties' units