Pavlo Rospopa Website

Address
$
days
days

Loan Profile

%
$
$
Year(s)
#
%
#
$
$
$

Taxes

$
$
$
$

Market

%
%
%

Cash to Close

$
$
%
$
$
$

Expenses

Expense Min Max Avg
Refuse
$
$
$
Water
$
$
$
Sewer
$
$
$
Property Taxes
$
$
$
Electric
$
$
$
Gas
$
$
$
Internet
$
$
$
Lawn Care
$
$
$
Maintenance
$
$
$
Vacancy Rate
%
%
%
Vacancy Risk
$
$
$
Mortgage Insurance
$
$
$
Property Insurance
$
$
$
HOA
$
$
$
Property Management
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Custom
Monthly Expense
$
$
$
Annual Expense
$
$
$

Revenue

Income Source Min Max Avg
Unit 1
$
$
$
Unit 2
$
$
$
Unit 3
$
$
$
Unit 4
$
$
$
Unit 5
$
$
$
Unit 6
$
$
$
Unit 7
$
$
$
Unit 8
$
$
$
Unit 9
$
$
$
Unit 10
$
$
$
Unit 11
$
$
$
Unit 12
$
$
$
Unit 13
$
$
$
Unit 14
$
$
$
Unit 15
$
$
$
Parking 1
$
$
$
Parking 2
$
$
$
Parking 3
$
$
$
Parking 4
$
$
$
Parking 5
$
$
$
Parking 6
$
$
$
Parking 7
$
$
$
Parking 8
$
$
$
Parking 9
$
$
$
Parking 10
$
$
$
Parking 11
$
$
$
Parking 12
$
$
$
Parking 13
$
$
$
Parking 14
$
$
$
Parking 15
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
$
Custom
Monthly Revenue
$
$
$
Annual Revenue
$
$
$

Summary

Formula Min Max Avg
Cash Flow
$
$
$
GRM
NOI
$
$
$
Cap Rate
%
%
%
CoC Return
%
%
%
ROI
%
%
%
DSCR
IRR
%
%
%

Loan Amortization

Amortization Details
Annual summary of payments
Year Interest Paid Principal Paid Extra Paid Total Paid LTV (%) Ending Balance
Enter valid loan details to see the annual summary.
1
Detailed payment schedule by period
Month Scheduled Payment Interest Principal Total Payment LTV (%) Balance
Enter valid loan details to see the periodic schedule.
1
Payment breakdown by period
Month Scheduled Payment Total Payment LTV (%) Balance
Enter valid loan details to see the payment schedule.

Cumulative Revenue vs. Expense Range

Disclaimer.
Use this calculator for REVIEW and TESTING purposes only, we do not assume any responsibility for errors in calculations.
(It's not a substitute for your calculations.)