Title
Real Estate Pro Forma
Project Address
123 abc st, xyz suburb, DEF 4567
Description
High rental yield acquisition
Main report
Property details
Purchase price:
$ 0
Purchase year:
undefined
$ 0
Closing costs / legals:
$ 0
Site details
Total area:
undefined m²
Price / total area:
$ 0
Net rentable / leaseable area:
undefined m²
Price / leaseable area:
$ 0
Finance
Total debt/loan:
$ 0 @ 0% LVR
Total deposit (down payment):
$ 0
Total equity:
$ 0
Monthly amort. payment:
$ 0
Loan pay off amount:
$ 0
Loan Fees
Annual interest rate:
0%
Interest-only period (in years):
Loan term (hold for "x" yrs):
Exit Fees:
$ 0
Lender's yield:
0%
Averages
Gross Annual Rent:
$ 0
Vacancy & credit allowance:
$ 0
Other Income:
$ 0
Effective gross income:
$ 0
Operating expenses:
$ 0
Net operating income:
$ 0
Sale/Reversion Value
Sales proceeds at exit:
$ 0
Sale closing costs at exit (%):
0%
Sale closing costs at exit ($):
$ 0
Capital growth rate / annum:
0%
Exit cap rate:
0%
Time (yrs) to double:
Decision metrics
IRR:
0%
Cash-on-cash return:
0%
Present value:
$ 0
Net present value:
$ 0
Profitability index:
0
Discount rate:
0%
Gain on sale:
$ 0
Ratios
Avg. Debt coverage ratio:
0
Avg. Break even ratio:
0%
Gross rental yield:
0%
Net rental yield:
0%
Gross rent multiplier:
0
Net income multiplier:
0
Operating expense ratio:
0%
Cashflow
Fullscreen
Gross Operating Income
Gross Annual Rent
$ 0
$ 0
Vacancy & credit allowance
0%
$ 0
Other Income
Avg.
$ 0
Effective gross income
Avg.
$ 0
Monthly EGR
Avg.
$ 0
Operating Expenses
Operating expenses
$ 0
Monthly Op.Ex
Avg.
$ 0
Net operating income
Net operating income
$ 0
Monthly NOI
Avg.
$ 0
Capital Improvements
$ 0
Cash Flow From Operations
$ 0
Interest Calculations
Interest Costs
$ 0
Monthly interest exp.
Avg.
$ 0
Exit Fees
$ 0
Principal Paid
$ 0
Loan Closing Balance
$ 0
Annual Debt Service (Principal + Interest)
$ 0
Monthly debt service
Avg.
$ 0
Loan Pay Off Balance
Depreciation - Real property
$ 0
Depreciation - Capital improvements
$ 0
Amortization & Closing Costs
$ 0
Interest Earned
$ 0
Lender's cashflow
$ 0
Taxable Income / Cashflow +/-
Exit sale value calculation
NOI/Cap
$ 0
Sales proceeds at exit
$ 0
Sale closing costs at exit
$ 0
0%
Gain on sale
Cashflow After Debt Service
Levered Cashflow
Profit Before Tax
Discounted Cashflow
PV
$ 0
Net Present Value
NPV
Internal Rate of Return (IRR)
0% IRR
$ 0
Cash-on-cash return
0x
0%
Profitability Index
0
Ratios & Capital Gains
Debt Coverage Ratio
0
Interest coverage ratio
0
Break Even Ratio
0%
Operating expense ratio
0%
Cap Rates & Valuation
Capitalisation Rate - Actual
0%
Sale value based on exit cap rate
$ 0
Rental yields
Gross rental yield
0%
Net rental yield
0%
Gross rent multiplier
0%
Net income multiplier
0
Growth on equity return (GOER)
Total Equity
$ 0
Annual Equity Growth
$ 0
Cumulative equity growth
Growth On Equity Return
For optimal user experience, we recommend accessing the application from a personal computer.
