Value/Purchase Price
Interest Rate
Downpayment
Amortization in Yrs.
Gross Annual Income
No. of Units
Annual Net Income
Required DSCR
Calculations
Annual Expenses
Desired Loan Amount
Max Annual Debt
Loan amt supported
Annual Debt Service
Cost per unit
Minimum down
Expenses Per Unit
Income Per Unit
Calculated DSCR
LTV
Cap Rate
GRM
Projections
Year 1
Year 2
Year 3
Year4
Year 5
Income increase
Monthly rental income
Expense Increases
Minus expenses
Minus debt service
Net income
Cash Flow
Cash on Cash