Home
Sellers
My Listings
Contact Me
Buyers
Johnny Cuchia
512-327-0807 office
512-917-0801 cell
Judy Lawson
512-917-9715 office
News
Agents
Testimonials
Home Evaluation
Reports
Search Homes
About Me
Preferred Vendors
My Blog
Referrals
Community Videos
Cashflow Evaluator
Mortgage Calculator
Top Price Calculator
Cashflow Worksheet
Use this worksheet to determine a potential investment's profitability.
Financing
Sales Price
Down Payment
%
Rehab Costs
Closing Costs
%
Total Initial Investment
Loan Amount
0
Interest Rate
Term
Annual Debt Service
Number of Units
Average Income per Unit
Operations
Income
Year 1
Year 2
Year 3
Year 4
Year 5
Annual Appreciation
%
%
%
%
Gross Potential Income
Less Vacancy & Collection
%
(
)
(
)
(
)
(
)
(
)
Effective Gross Income
Expenses
Maintenance
$
$
$
$
$
Management (constant)
%
Taxes
%
Insurance
%
Total Expenses
%
Net Operating Income (NOI)
Less Debt Service
Cashflow
Less Reserve
%
(
)
(
)
(
)
(
)
(
)
Cash on Cash Return (CCR)
CCR as a %
Debt Coverage
Sales Cap Rate
Gross Rent Multiplier
%
%
%
%
%
Appreciated Value
Terminal Cap Rate
Year End Value, Capitalized
Johnny
Cuchia
