Purchase Worksheet

Rentals › 207 Lorine St › Worksheet

Purchase & Rehab Inputs

Use these to drive all analysis pages

Purchase

Purchase Price

$365,000

Estimated Market Value (ARV)

$365,000

Purchase Costs

$10,950

Rehab

Rehab Budget

$0

Rehab Timeline

0 months

Financing Inputs

Primary Loan

Down Payment %

20%

Interest Rate

7%

Amortization

30 years

Points & Fees

1.0%

Loan Options

Finance Rehab?

No

Interest‑Only Period

0 months

Balloon Payment

None

Operating Inputs

Income

Monthly Rent

$2,240

Other Monthly Income

$0

Vacancy Rate

10%

Expenses

Property Taxes

$384 /mo

Insurance

$144 /mo

Property Management

$202 /mo

Maintenance

$224 /mo

Capital Expenditures

$112 /mo