Cap Rate Analysis

Property Value and Income

Property Value
Rental Income / Month
Miscellaneous Income / Month
Gross Rent Multiplier (GRM)
-| Monthly GRM = -

Expenses

Estimated Property Tax / Year = % of property value
Estimated Insurance / Year = % of property value
Vacancy Loss / Year = % of annual gross rental income
HOA / Month
Utility / Month
Maintenance & Repairs / Month
Property Management / Month
Other Expenses / Month

Estimated Cap Rate

Annual Gross Income (AGI) - / year
Operating Expense (OpEx) - / year
Net Operating Income (NOI) - / year
Capitalization Rate (CAP) -

Financing

Down Payment = % of property value
Loan Term years
Interest Rate %

Estimated Cash-On-Cash Return

Loan Amount -
P+I - / month
PITI+A - / month
Cash Flow - / month
Cash-On-Cash Return -