| Property name or address | |||
| Purchase price | |||
| Downpayment % | |||
| Downpayment amount | |||
| Loan amount | |||
| Loan rate % | |||
| Loan duration (years): | |||
| Taxable value | |||
| Non-homestead millage rate | |||
| Annual property insurance | |||
| Annual water bill | |||
| Monthly trash bill | |||
| Maintenance factor % | |||
| Vacancy factor % | |||
| Collections factor % | |||
| Monthly rent (income) | |||
| Line item | Annually | Monthly | Notes |
|---|---|---|---|
| Mortgage payment | |||
| Property tax | |||
| Property insurance | |||
| Utilities | |||
| Maintenance | |||
| Vacancy factor | |||
| Collections factor | |||
| Totals | Annually | Monthly | Notes |
| Incoming | |||
| Outgoing | |||
| Hard costs | |||
| Contingencies | |||
| ROI | |||