Compare properties
No properties selected for the comparison. Please go back to your Properties page and select at least two investment properties for a comparison analysis.
|
{{ property.address_line1 }}, {{ property.city }} {{ property.name }} |
|
|---|---|
| Investment Strategy | {{ property.strategy == 'flip' ? 'Fix & Flip' : 'Rental' }} |
| Type | {{ property.type }} |
| Rooms | {{ property.num_rooms }} {{property.num_rooms | pluralize 'room'}}: {{ property.num_beds }} bed. {{ property.num_baths }} bath. + {{ property.num_kitchens }} {{ parseInt(property.num_kitchens) | pluralize 'kitchen'}} |
| Size | {{ property.building_size }} {{ property.dist_unit }} |
| Purchase Price | {{ property.price | number_format property.currency}} |
| Purchase Costs | {{ property.total_buying_costs | number_format property.currency}} |
| Repair Costs | {{ property.rehab | number_format property.currency}} |
| Holding Costs | {{ property.total_holding_costs | number_format property.currency}} |
| Capital Needed | {{ property.capital_needed | number_format property.currency}} |
| Financing | {{ property.loan_amount_sum | number_format property.currency}} |
| Cash Needed | {{ property.cash_needed | number_format property.currency}} |
| After Repair Value | {{ property.arv | number_format property.currency}} |
| Rehab Profit | {{ property.rehab_profit | number_format property.currency}} |
| 70% Rule | {{ property.rule70 | number_format null 2 }} % |
| Cash ROI | {{ property.ROI | number_format null 2 }} % |
| Annualized ROI | {{ property.annualized_roi | number_format null 2 }} % |
| Income, Expenses and Cash Flow (1st year) | |
| Gross Operating Income (GOI) | {{ property.GOI | number_format property.currency}} |
| Total Expenses | {{ property.total_expense | number_format property.currency}} |
| Net Operating Income (NOI) | {{ property.NOI | number_format property.currency}} |
| Annual Debt Service | {{ property.an_debt | number_format property.currency}} |
| Cash Flow Before Taxes (CFBT) | {{ property.CFBT | number_format property.currency}} |
| Cash Flow After Taxes (CFAT) | {{ property.CFAT | number_format property.currency}} |
| Financial Analysis | |
| Net Present Value (NPV) | {{ property.NPV | number_format property.currency}} |
| Internal Rate of Return (IRR) | {{ property.IRR | number_format null 2 }} % |
| Cash on Cash Return | {{ property.CoC | number_format null 2 }} % |
| Capitalization Rate | {{ property.prop_cap_rate | number_format null 2 }} % |
| Gross Rent Multiplier (GRM) | {{ property.GRM | number_format null 2 }} % |
| Debt-coverage Ratio (DCR) | {{ property.DCR | number_format null 2 }} % |
| Operating Expense Ratio (OER) | {{ property.op_expense_r | number_format null 2 }} % |
| Resale Analysis | |
| Holding Period | {{property.holding_period}} years |
| Sale Price Method | Appreciation: {{ property.appreciation_growth | number_format }}%Cap: {{ property.cap_rate | number_format }}% & NOIGRMSpecific |
| Sale Price | {{ property.sale_price | number_format property.currency}} |
| Sale Proceeds (Before Tax) | {{ property.sale_proceeds | number_format property.currency}} |
{{ $data | json }}