Investment Property Analysis

The Marshall Walker Real Estate Group does not warranty or guarantee any information contained herein.

Step 1 of 5

Financing

Property Value

Annual Rent

Annual Operating Expenses

Additional

Review

Financing

  • Financing Amount:
  • Principle and Interest:

Depreciation

  • Personal Property:
  • Building Value:
  • Land Improvement:
  • Total Depreciation:

Annual Rent

  • Gross Operating Income:

Annual Operating Expenses

  • Total:

Appreciation

  • Estimated :

Additional

  • Net Operating Income:
  • Pre-Tax Cash Flow:
  • Annual Debt Service:
  • Principal Reduction:
  • Taxable Income:
  • Taxable Paid/Saved:

Return on Investment

  • ROI With Appreciation:
  • ROI Without Appreciation:
  • Capitalization Rate:
  • Cash On Hand: