Capital

Purchase Price:
Agent Fee:
Closing Fee:
Capital Costs =

Operating

Monthly Rent:
Vacancy Percent:
Condo Fee:
Lawn and Garden:
Garbage:
Water and Sewer:
Property Tax Percent:
Insurance Percent:
Maintenance Percent:
Cap Rate =

Finance

Down Payment Percent:
Mortgage Origination Cost:
APR:
Loan Duration (Years):
Monthly Mortgage Payment =
Monthly Free Cash Flow =