Property Comparison

12 Month Investment Analysis

Modify Only Blue Boxes *

Property Address

Offer Price, ($)*

Down Payment

Percent Down, (%)*

Mortgage Amount ($)

Interest Rate, (%)

Years of Mortgage *

Square Footage *

# Bedrooms *

Cost / Sq. Ft. ($)

Cost Per Bedroom ($)

Mortgage Payment ($)

HOA if applicable ($)

HOA if applicable ($)*

Maintenance ($)

Maintenance ($)*

Taxes ($)

Taxes ($)*

Insurance ($)

Insurance ($)*

Monthly Payment ($)

Annual Payment ($)

Appreciation Rate (%)*

CAP RATE (%)

Annual Capital Gains ($)

Estimated Monthly Rent ($)*

Annual ($)

Monthly Rent Cash Flow ($)

Rental Income or Loss + Capital Gains ($)

Annual Rent Cash Flow ($)

Annual Return on Investment (rent +capital gains), (%)