Tony Nenopoulos, REALTOR®

319 Massachusetts Avenue, Arlington, MA 02474
617.590.1311
tony@tonynenopoulos.com

Leading Edge Real Estate
Home

Investment Property Analyzer

(Use annual income and expenses)

Property Address    Date
Current Projected
Purchase Price $ $
Down Payment %     - $ %     - $
Mortgage Amount = $ = $
Gross Income $ $
      Less Rental Vacancy % - $ % - $
Effective Gross Income = $ = $
Operating Expenses
Property Taxes $ $
Insurance $ $
Property Management $ $
Accounting / Legal Fees $ $
Association Fees $ $
Repair and Maintenance $ $
Marketing / Commissions $ $
Utilities $ $
Landscaping / Snow Removal $ $
$ $
Total Operating Expenses - $ - $
Net Operating Income (NOI) = $ = $
Cap Rate (Rate of Return)
NOI ÷ Purchase Price 		% %
Mortgage Payment (PI) %
Years 		- $ %
Years 		- $
Cash Flow
NOI - Mortgage Payment 		= $ = $
Cash Investment Down Payment $
+ Closing Cost $ 		= $ Down Payment $
+ Closing Cost $ 		= $
Cash on Cash Return
Cash Flow ÷ Cash Investment 		% %
Notes:



Home