JAM PROPERTY MANAGEMENT

SAVE

GROSS INCOME

PAYBACK PERIOD

0 yrs

CAP RATE

PER PARTNER RETURN

ROI

DEBT SERVICE RATIO

.0%

Partners

Cash Investment Per Partner

EST. PROFIT & LOSS	MONTHLY	YEARLY
Purchase Price
Closing Costs
Escrow Reserve Contribution
Transaction Coordination Fee
Total
LTV
Seller Closing Cost Contribution
Rent Deposit Credit at closing
Prorated rent credit at closing
Inspection Fees




EST. CASH NEEDED TO CLOSE
Projected Rents
Fixed Expenses
Years of Loan Amortization
Loan Interest Rate
Principal & Interest
Property Taxes
Property Insurance
Utilities
TOTAL FIXED EXPENSES
Management Fees
Maintenance Escrow
Finance Partner Fee
EST. NET INCOME (Rental Cash Flow Only)
Per Partner Return

Investment Analysis Formulas	Annual Rental Cash Flow Cash on Cash Return on Investment
Cash on Cash ROI
Est. Cash ROI	Combined ROI	Tax Benefit
12%
22%
24%
32%
Payback Period (YEARS)
CAP RATE
Adjusted CAP Rate
Monthly Gross Rent Multiplier
Adjusted Monthly Gross Rent Multiplier

Est. Tax Deduction		Totals
Depreciation Amount
Your Federal Income Tax Rate
Property Depreciation Tax Deduction
Per Partner Tax Deduction
Per Partner Yearly Tax Credit
Per Partner Tax Credit (Life of Loan)
Tax Deduction RIO

Property Appreciation (PER PARTNER)	Formula Variables	Equity
Number of Years Till Investment Exit
Expected Annual Appreciation Rate
Additional Equity Gained From Sale
Initial Equity Purchase (DOWN PAYMENT)
Equity Leverage (EQUITY PAID DOWN BY TENANTS)
Property Appreciation
Total Equity Owned (PER PARTNER)
Full Term ROI (FROM EQUITY ONLY)
Annualized ROI (FROM EQUITY ONLY)
Combined Annualized ROI (FROM ALL INCOME SOURCES)
Cash on Cash ROI ( PER PARTNER ANNUAL NET CASH FLOW / CASH INVESTED)
Tax Deduction ROI ( ANNUAL TAX CREDIT / CASH INVESTED)
Annualized ROI (FROM EQUITY ONLY)
Annualized ROI (FROM ALL INCOME SOURCES)

Are you sure you want to delete this record?