MyREDA CALCULATOR RENTAL CASHFLOW FEASIBILITY

Monthly Operating Income	Scenario A	Scenario B
Number of Units
Average Monthly Rent per Unit
Total Rental Income	$	$
% Vacancy and Credit Losses
Total Vacancy Loss	$	$
Other Monthly Income (laundry, vending, parking, etc.)
Gross Monthly Operating Income	$	$


Monthly Operating Expenses
Property Management Fees
Repairs and Maintenance
Real Estate Taxes
Rental Property Insurance
Homeowners/Property Association Fees
Replacement Reserve
Utilities
Pest Control
Accounting and Legal
Monthly Operating Expenses	$	$


Net Operating Income (NOI)
Total Annual Operating Income
Total Annual Operating Expense
Annual Net Operating Income	$	$
Capitalization Rate and Valuation
Desired Capitalization Rate
Property Valuation (Offer Price)	$	-
Actual Purchase Price
Actual Capitalization Rate	%	%


Loan Information
Down Payment
Loan Amount
Acquisition Costs and Loan Fees
Length of Mortgage (years)
Annual Interest Rate
Initial Investment	$	$
Monthly Mortgage Payment (PI)	$	$
Annual Interest	$0	$0
Annual Principal	$0	$0
Total Annual Debt Service	$	$


Cash Flow and ROI
Total Monthly Cash Flow (before taxes)	$	$
Total Annual Cash Flow (before taxes)	$	$
Total Annual Cash Flow (before taxes)	%	%