Deal Analysis Template

[QuoVadis Gates]

= Deal #1:

• Location: __________ 333- Message Me

• Price: __________
• Acquisition: __________
  • Loan: __________
  • Down Payment: (20%) - __________
  • Closing Cost – (3%) – __________
    
• Due At Closing: __________
• Rehab Estimate: __________
• After Repair Value: __________
  
• Equity: __________
• • Income:
  • • Rent: __________
    • Washer/ Dryer: __________
    • Parking: __________
    • Storage: __________
• Monthly Gross: __________
• Expenses:
  
• Mortgage: __________
• Gas: __________
• PMI: __________
• Garbage: __________
• Electricity: __________
• Water & Sewer: __________
• Taxes: __________ /12 = __________
• Insurance {$100} /12 = $8.34
• Monthly Expenses: __________
• Expenses:
  • Vacancy {5-10%}- __________
  • Repairs and Maintenance {10%} - __________
  • Cap Ex - {Capital Expenditures} {8%} - ________
  • Management {10%} - __________
    
• Operating Expenses: __________

{Optional}

• Future Assumptions:
• Annual Income Growth: {2%}
• Annual PV Growth: {2%}
• Annual Expenses Growth: {2%}
• Sales Expenses: {9%}

Totals:

• Monthly Income: __________
• Monthly Expenses: __________
• Monthly Cash Flow: __________
• Total Cash Needed: __________
• Cash On Cash Return: __________