San Angelo Deal Analysis
Let's look at deal analysis for San Angelo, TX 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 San Angelo, Texas Rental Property
|
Typical 20% Down Payment San Angelo, Texas Rental Property
|
|
Purchase Inputs
|
|
|
Percents
|
Dollars/#
|
|
ARV
|
|
$160,408
|
|
Purchase Price
|
|
$160,408
|
|
Seller Concessions
|
—
|
$0
|
|
Down Payment
|
20.000%
|
$32,082
|
|
Closing Costs
|
1.000%
|
$1,604
|
|
Rent Ready Costs
|
|
$0
|
|
Cumulative Negative Cash Flow
|
|
$0
|
|
Total Invested
|
|
$33,686
|
|
Mortgage
|
|
Mortgage Amount
|
|
$128,326.40
|
|
Mortgage Interest Rate
|
7.000%
|
|
|
Loan Term
|
|
360
|
|
Private Mortgage Insurance
|
0%
|
$0
|
|
Drop PMI LTV
|
0.000%
|
|
|
Income
|
|
Monthly Rent
|
|
$1,733
$1732.50
|
|
Other Income
|
|
$0
|
|
Annual Expenses
|
|
Vacancy Rate
|
3.000%
|
$624
|
|
Property Taxes
|
2.004%
|
$3,215
|
|
Property Insurance
|
1.420%
|
$2,278
|
|
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%
|
$24,061
|
|
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 |
$165,220 |
$170,177 |
$175,282 |
$180,541 |
$185,957 |
| Appreciation Rate |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Appreciation Dollar |
$4,812 |
$4,957 |
$5,105 |
$5,258 |
$5,416 |
| Monthly Income |
1 |
2 |
3 |
4 |
5 |
| Rent Appreciation Rate |
|
3.000% |
3.000% |
3.000% |
3.000% |
| Monthly Rent |
$1,733 |
$1,784 |
$1,838 |
$1,893 |
$1,950 |
| 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 |
$1,733 |
$1,784 |
$1,838 |
$1,893 |
$1,950 |
| Vacancy Percent |
3.000% |
3.000% |
3.000% |
3.000% |
3.000% |
| Monthly Vacancy Dollar |
$52 |
$54 |
$55 |
$57 |
$58 |
| Monthly Gross Operating Income |
$1,681 |
$1,731 |
$1,783 |
$1,836 |
$1,891 |
| Annual Income |
1 |
2 |
3 |
4 |
5 |
| Annual Rent |
$20,790 |
$21,414 |
$22,056 |
$22,718 |
$23,399 |
| Annual Other Income |
$0 |
$0 |
$0 |
$0 |
$0 |
| Annual Gross Potential Income |
$20,790 |
$21,414 |
$22,056 |
$22,718 |
$23,399 |
| Annual Vacancy Dollar |
$624 |
$642 |
$662 |
$682 |
$702 |
| Annual Gross Operating Income |
$20,166 |
$20,771 |
$21,394 |
$22,036 |
$22,697 |
| Annual Expenses |
1 |
2 |
3 |
4 |
5 |
| Property Taxes Percent |
2.004% |
2.004% |
2.004% |
2.004% |
2.004% |
| Property Taxes Dollar |
$3,215 |
$3,311 |
$3,410 |
$3,513 |
$3,618 |
| Insurance Percent |
1.420% |
1.420% |
1.420% |
1.420% |
1.420% |
| Insurance Dollar |
$2,278 |
$2,346 |
$2,417 |
$2,489 |
$2,564 |
| 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 |
$2,017 |
$2,077 |
$2,139 |
$2,204 |
$2,270 |
| 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 |
$7,509 |
$7,734 |
$7,966 |
$8,205 |
$8,451 |
| Net Operating Income |
1 |
2 |
3 |
4 |
5 |
| Net Operating Income (NOI) |
$12,657 |
$13,037 |
$13,428 |
$13,831 |
$14,246 |
| Mortgage |
1 |
2 |
3 |
4 |
5 |
| Total Annual P&I Payments |
$10,245 |
$10,245 |
$10,245 |
$10,245 |
$10,245 |
| Principal |
$1,304 |
$1,398 |
$1,499 |
$1,607 |
$1,723 |
| Interest |
$8,942 |
$8,847 |
$8,746 |
$8,638 |
$8,522 |
| Loan Balance at End of Year |
$127,023 |
$125,625 |
$124,126 |
$122,519 |
$120,796 |
| Loan-To-Value |
76.881% |
73.820% |
70.815% |
67.862% |
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 |
$38,197 |
$44,552 |
$51,156 |
$58,022 |
$65,161 |
| Cash Flow |
1 |
2 |
3 |
4 |
5 |
| Annual Cash Flow |
$2,412 |
$2,792 |
$3,183 |
$3,586 |
$4,001 |
| Monhtly Cash Flow |
$201 |
$233 |
$265 |
$299 |
$333 |
| Cash on Cash Return on Investment |
0.072% |
0.083% |
0.094% |
0.106% |
0.119% |
| 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 |