CIAS Calculations Worksheet
CIAS Calculations Worksheet Property Price
$54,900
Gross Annual Rent
$11,700
Taxes
$925 $1,100 $0 $0
Utilities & Trash
$0 $0 $800 $975
Insurance HOA Management
Total Expenses=
Gross Annual Rent -
Total Expenses NOI=
NOI Property Price
NOI Debt Service Cash Flow=
Cash Flow Amount Down
Lawn Service Maintenance Vacancy Reserve
$3,800
$11,700 $3,800 $7,900 $7,900 $54,900 0.1439 Cap Rate = 14.39%
$7,900 $3,076 $4,824
Debt Service Assumptions # of Years 30 Rate 5.75% % Down 20% Closing Costs $3,000 (using 3%) Payment $3,076 (annually)
$4,824 $13,980 0.3451 Cash-On-Cash Return=
34.51%
The above agent/brokerage makes no warranty or representation about the content of this brochure. While the information displayed herein is thought to be accurate, it is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions or estimates are used for example only and do not represent the current or future performance of the property. The above agent/brokerage neither practices accounting nor gives advice regarding tax benefits/liabilities or any other tax, accounting or financial consideration, nor does the above agent/brokerage give advice regarding financial investments. It is strongly recommended that you seek appropriate professional counsel regarding your rights as a homeowner.
$54,900
Gross Annual Rent
$11,700
Taxes
$925 $1,100 $0 $0
Utilities & Trash
$0 $0 $800 $975
Insurance HOA Management
Total Expenses=
Gross Annual Rent -
Total Expenses NOI=
NOI Property Price
NOI Debt Service Cash Flow=
Cash Flow Amount Down
Lawn Service Maintenance Vacancy Reserve
$3,800
$11,700 $3,800 $7,900 $7,900 $54,900 0.1439 Cap Rate = 14.39%
$7,900 $3,076 $4,824
Debt Service Assumptions # of Years 30 Rate 5.75% % Down 20% Closing Costs $3,000 (using 3%) Payment $3,076 (annually)
$4,824 $13,980 0.3451 Cash-On-Cash Return=
34.51%
The above agent/brokerage makes no warranty or representation about the content of this brochure. While the information displayed herein is thought to be accurate, it is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions or estimates are used for example only and do not represent the current or future performance of the property. The above agent/brokerage neither practices accounting nor gives advice regarding tax benefits/liabilities or any other tax, accounting or financial consideration, nor does the above agent/brokerage give advice regarding financial investments. It is strongly recommended that you seek appropriate professional counsel regarding your rights as a homeowner.
