Akron Deal Analysis
Let's look at deal analysis for Akron, OH and for 
32 10 20% Down Rental Properties (no Owner-Occupant).
The analysis is based on The World's Greatest Real Estate Deal Analysis Spreadsheet™ (shown above)... a free spreadsheet download you can use to analyze your own deals.
Typical 20% Down Payment Akron, Ohio Rental Property
|
Typical 20% Down Payment Akron, Ohio Rental Property
|
|
Purchase Inputs
|
|
|
Percents
|
Dollars/#
|
|
ARV
|
|
$93,988
|
|
Purchase Price
|
|
$93,988
|
|
Seller Concessions
|
—
|
$0
|
|
Down Payment
|
20.000%
|
$18,798
|
|
Closing Costs
|
1.000%
|
$940
|
|
Rent Ready Costs
|
|
$0
|
|
Cumulative Negative Cash Flow
|
|
$0
|
|
Total Invested
|
|
$19,737
|
|
Mortgage
|
|
Mortgage Amount
|
|
$75,190.40
|
|
Mortgage Interest Rate
|
7.000%
|
|
|
Loan Term
|
|
360
|
|
Private Mortgage Insurance
|
0%
|
$0
|
|
Drop PMI LTV
|
0.000%
|
|
|
Income
|
|
Monthly Rent
|
|
$1,260
$1260.00
|
|
Other Income
|
|
$0
|
|
Annual Expenses
|
|
Vacancy Rate
|
3.000%
|
$454
|
|
Property Taxes
|
2.171%
|
$2,040
|
|
Property Insurance
|
0.693%
|
$651
|
|
HOA Dues
|
|
$0
|
|
Utilities
|
|
$0
|
|
Other Expenses 1
|
|
$0
|
|
Other Expenses 2
|
|
$0
|
|
Maintenance
|
10.000%
|
|
|
CapEx
|
|
$0
|
|
Management
|
0.000%
|
|
|
Depreciation Details
|
|
Land Value
|
15.000%
|
$14,098
|
|
Property Type (C or R)
|
R
|
27.5
|
|
Effective Income Tax Rate
|
15.000%
|
|
| Property Value |
1 |
2 |
3 |
4 |
5 |
| ARV at End of Year |
$96,808 |
$99,712 |
$102,703 |
$105,784 |
$108,958 |
| Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Appreciation Dollar |
$2,820 |
$2,904 |
$2,991 |
$3,081 |
$3,174 |
| Monthly Income |
1 |
2 |
3 |
4 |
5 |
| Rent Appreciation Rate |
|
3.000% |
3.000% |
3.000% |
3.000% |
| Monthly Rent |
$1,260 |
$1,298 |
$1,337 |
$1,377 |
$1,418 |
| Monthly Other Income Appreciation Rate |
|
3.000% |
3.000% |
3.000% |
3.000% |
| Monthly Other Income |
$0 |
$0 |
$0 |
$0 |
$0 |
| Monthly Gross Potential Income |
$1,260 |
$1,298 |
$1,337 |
$1,377 |
$1,418 |
| Vacancy Percent |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Monthly Vacancy Dollar |
$38 |
$39 |
$40 |
$41 |
$43 |
| Monthly Gross Operating Income |
$1,222 |
$1,259 |
$1,297 |
$1,336 |
$1,376 |
| Annual Income |
1 |
2 |
3 |
4 |
5 |
| Annual Rent |
$15,120 |
$15,574 |
$16,041 |
$16,522 |
$17,018 |
| Annual Other Income |
$0 |
$0 |
$0 |
$0 |
$0 |
| Annual Gross Potential Income |
$15,120 |
$15,574 |
$16,041 |
$16,522 |
$17,018 |
| Annual Vacancy Dollar |
$454 |
$467 |
$481 |
$496 |
$511 |
| Annual Gross Operating Income |
$14,666 |
$15,106 |
$15,560 |
$16,026 |
$16,507 |
| Annual Expenses |
1 |
2 |
3 |
4 |
5 |
| Property Taxes Percent |
2.171% |
2.171% |
2.171% |
2.171% |
2.171% |
| Property Taxes Dollar |
$2,040 |
$2,102 |
$2,165 |
$2,230 |
$2,297 |
| Insurance Percent |
0.693% |
0.693% |
0.693% |
0.693% |
0.693% |
| Insurance Dollar |
$651 |
$671 |
$691 |
$712 |
$733 |
| HOA Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| HOA Dues Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Utilities Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Utilities Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Other Expense 1 Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Other Expense 1 Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Other Expense 2 Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Other Expense 2 Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Maintenance Percent |
10.000% |
10.000% |
10.000% |
10.000% |
10.000% |
| Maintenance Dollar |
$1,467 |
$1,511 |
$1,556 |
$1,603 |
$1,651 |
| CapEx Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| CapEx Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Property Management Percent |
0.000% |
0.000% |
0.000% |
0.000% |
0.000% |
| Property Management Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Annual Operating Expenses |
$4,158 |
$4,283 |
$4,412 |
$4,544 |
$4,680 |
| Net Operating Income |
1 |
2 |
3 |
4 |
5 |
| Net Operating Income (NOI) |
$10,508 |
$10,823 |
$11,148 |
$11,482 |
$11,827 |
| Mortgage |
1 |
2 |
3 |
4 |
5 |
| Total Annual P&I Payments |
$6,003 |
$6,003 |
$6,003 |
$6,003 |
$6,003 |
| Principal |
$764 |
$819 |
$878 |
$942 |
$1,010 |
| Interest |
$5,239 |
$5,184 |
$5,125 |
$5,061 |
$4,993 |
| Loan Balance at End of Year |
$74,427 |
$73,608 |
$72,730 |
$71,788 |
$70,778 |
| Loan-To-Value |
76.881% |
73.820% |
70.815% |
67.863% |
64.959% |
| Private Mortgage Insurance (PMI) Rate |
0.000% |
0.000% |
0.000% |
0.000% |
0.000% |
| Private Mortgage Insurance Dollar |
$0 |
$0 |
$0 |
$0 |
$0 |
| Equity |
1 |
2 |
3 |
4 |
5 |
| ARV - Loan Balance at End of Year |
$22,381 |
$26,104 |
$29,974 |
$33,996 |
$38,180 |
| Cash Flow |
1 |
2 |
3 |
4 |
5 |
| Annual Cash Flow |
$4,505 |
$4,820 |
$5,145 |
$5,479 |
$5,824 |
| Monhtly Cash Flow |
$375 |
$402 |
$429 |
$457 |
$485 |
| Cash on Cash Return on Investment |
0.228% |
0.244% |
0.261% |
0.278% |
0.295% |
| Cap Rate |
|
|
|
|
|
| DSCR |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Negative Cash Flow |
$0 |
$0 |
$0 |
$0 |
$0 |
| Cumulative Negative Cash Flow |
$0 |
$0 |
$0 |
$0 |
$0 |