SlideShare a Scribd company logo
1 of 24
Presenting Real Estate Investment Numbers to J.V. Partners What my slide deck looks like  (with a little bit of explanation) ChrisDavies.ca
Purchase $190,000.00 Down Payment $19,000 Legal Fees $  1,000 Reserve Fund $  4,500 Title Insurance $  1,000 Insurance $  1,000 Assessment $  3,300 Cash to Close $29,800
Purchase $190,000.00 Down Payment $19,000 Legal Fees $  1,000 Reserve Fund $  4,500 Title Insurance $  1,000 Insurance $  1,000 Assessment $  3,300 Cash to Close $29,800 Plus Renovations $25,000 (that’s $54,800 in total)
Purchase $190,000.00 Down Payment $19,000 Legal Fees $  1,000 Reserve Fund $  4,500 Title Insurance $  1,000 Insurance $  1,000 Assessment $  3,300 Cash to Close $29,800 Plus Renovations $25,000 (that’s $54,800 in total)
Purchase $190,000.00 Down Payment $19,000 Legal Fees $  1,000 Reserve Fund $  4,500 Title Insurance $  1,000 Insurance $  1,000 Assessment $  3,300 Cash to Close $29,800 Plus Renovations $25,000 (that’s $54,800 in total)
Purchase $190,000.00 Renovations $25,000 Appraised Value After Renovations:  $250,000
A Warning About These Numbers: Renovation Costs are estimates. In reality (Aug/08), the actual cost was  $25,323.34. Renovation costs can change rapidly, and $25,000 is an estimate only.
A Warning About These Numbers: The analysis beyond this point is based on a few rules, and is an projection and estimate only.  All calculations are simple, rather than compound. NEVER use these as anything but an estimation, a best guess, or a projection. Do your own homework!
Cash Flow Analysis Income Rent $1,500.00  Expenses Property Mgmt (8%) $  120.00  Condo Fees   $  255.00  Property Taxes   $  88.00  Vacancy (4%)   $  60.00  Repairs & Maint (4%) $  60.00  Mortgage (4.5%, I Only)  $  671.71  Total Expense $1,254.71  Net (Monthly):   $ 245.29
 
Annual and Total  Positive Cash Flow    Annual   Total Year 1  $2,943.49   $2,943.49  Year 2  $3,643.69   $6,587.18  Year 3  $4,288.90   $10,876.07  Year 4  $4,966.37   $15,842.44  Year 5  $5,677.71   $21,520.15
Appreciation Model: Estimated 5% per Year for Five Years Value at Purchase $250,000.00 Estimated Value 2013 $312,500.00 Mortgage Outstanding $179,122.50 Appreciation $133,377.50 Cash Flow  $21,520.15 Estimated Gross Profit $154,897.65
Gross Profit $154,897.65 Investment Returned $54,800.00 Net Profit $100,097.65 Split 50/50 $50,048.83
Investment  $54,800.00 Estimated Return $50,048.83 Return on Investment 91% (Five Years) 18% Per Year
Investment  $54,800.00 Cost of Borrowing  $13,700 $54,800 for five years  at 5%.
Investment  $54,800.00 So instead of costing you $54,800 in cash, it can actually cost you $13,700.
Investment  $54,800 $13,700
Investment  $54,800 $13,700 That’s like getting a real estate investment on sale for 75% off! You could buy 4 properties for the same amount of cash.  Assuming you can borrow $250,000 (or so) for the down payments, closing costs, and renovations.  And find 4 properties just like this one.
Investment  $54,800 $13,700 But the real point is:
Investment  $54,800 $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73%  (Per Year)
Investment  $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% Per Year You find me a stock or mutual fund that will do 73% a year on the conservative side.
Investment  $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% Per Year This projection uses 5% per year as an estimated increase in property values.  The average in  Edmonton since 1962  is 7.91% per year.  Imagine what one year with a 10% increase would do….
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Credits: From Stock Exchange (click to link) Taken by me, circa August 2005. For more real estate investor resources, check out my  Real Estate and Property Management Blog

More Related Content

Viewers also liked

Investor Presentation Template
Investor Presentation TemplateInvestor Presentation Template
Investor Presentation TemplateShai Goldman
 
Investors Presentation Emailer
Investors Presentation EmailerInvestors Presentation Emailer
Investors Presentation EmailerYolisaSibali
 
Invest in private / hard money loans
Invest in private / hard money loansInvest in private / hard money loans
Invest in private / hard money loansshoppingintexas
 
The investor presentation we used to raise 2 million dollars
The investor presentation we used to raise 2 million dollarsThe investor presentation we used to raise 2 million dollars
The investor presentation we used to raise 2 million dollarsMikael Cho
 
Lucas Fox Corporate Presentation
Lucas Fox Corporate PresentationLucas Fox Corporate Presentation
Lucas Fox Corporate PresentationLucas Fox
 
Buyer Centric Real Estate Listing Presentation
Buyer Centric Real Estate Listing PresentationBuyer Centric Real Estate Listing Presentation
Buyer Centric Real Estate Listing PresentationShanell Lightfoot
 
Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411
Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411
Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411Realty411 Magazine
 
PrivateHardMoney_v3-FINAL
PrivateHardMoney_v3-FINALPrivateHardMoney_v3-FINAL
PrivateHardMoney_v3-FINALMark Rios, APA
 
Private Lending Opportunity
Private Lending OpportunityPrivate Lending Opportunity
Private Lending OpportunityJoann Zappa
 
Issue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOW
Issue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOWIssue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOW
Issue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOWRealty411 Magazine
 
Hlt Recreational Real Estate Hd Presentation
Hlt   Recreational Real Estate Hd PresentationHlt   Recreational Real Estate Hd Presentation
Hlt Recreational Real Estate Hd Presentationrleighbennett
 
Real estate dubai_shahid_jaleel
Real estate dubai_shahid_jaleelReal estate dubai_shahid_jaleel
Real estate dubai_shahid_jaleeljaleelshahid
 
Liquidity and Performance : Evidence from real estate securities and funds
Liquidity and Performance : Evidence from real estate securities and fundsLiquidity and Performance : Evidence from real estate securities and funds
Liquidity and Performance : Evidence from real estate securities and fundsConsiliacapital
 

Viewers also liked (16)

Investor Presentation Template
Investor Presentation TemplateInvestor Presentation Template
Investor Presentation Template
 
Investors Presentation Emailer
Investors Presentation EmailerInvestors Presentation Emailer
Investors Presentation Emailer
 
Invest in private / hard money loans
Invest in private / hard money loansInvest in private / hard money loans
Invest in private / hard money loans
 
Aim pitch book 41712
Aim pitch book 41712Aim pitch book 41712
Aim pitch book 41712
 
The investor presentation we used to raise 2 million dollars
The investor presentation we used to raise 2 million dollarsThe investor presentation we used to raise 2 million dollars
The investor presentation we used to raise 2 million dollars
 
Lucas Fox Corporate Presentation
Lucas Fox Corporate PresentationLucas Fox Corporate Presentation
Lucas Fox Corporate Presentation
 
2 T08
2 T082 T08
2 T08
 
Buyer Centric Real Estate Listing Presentation
Buyer Centric Real Estate Listing PresentationBuyer Centric Real Estate Listing Presentation
Buyer Centric Real Estate Listing Presentation
 
Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411
Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411
Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411
 
PrivateHardMoney_v3-FINAL
PrivateHardMoney_v3-FINALPrivateHardMoney_v3-FINAL
PrivateHardMoney_v3-FINAL
 
Private Lending Opportunity
Private Lending OpportunityPrivate Lending Opportunity
Private Lending Opportunity
 
Issue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOW
Issue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOWIssue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOW
Issue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOW
 
Hlt Recreational Real Estate Hd Presentation
Hlt   Recreational Real Estate Hd PresentationHlt   Recreational Real Estate Hd Presentation
Hlt Recreational Real Estate Hd Presentation
 
Real estate dubai_shahid_jaleel
Real estate dubai_shahid_jaleelReal estate dubai_shahid_jaleel
Real estate dubai_shahid_jaleel
 
Liquidity and Performance : Evidence from real estate securities and funds
Liquidity and Performance : Evidence from real estate securities and fundsLiquidity and Performance : Evidence from real estate securities and funds
Liquidity and Performance : Evidence from real estate securities and funds
 
Private Money411 - Find the Funds Here.
Private Money411 - Find the Funds Here.Private Money411 - Find the Funds Here.
Private Money411 - Find the Funds Here.
 

More from Chris Davies

Chris davies rental report ab (1)
Chris davies  rental report ab (1)Chris davies  rental report ab (1)
Chris davies rental report ab (1)Chris Davies
 
Internet Marketing for Real Estate Investors
Internet Marketing for Real Estate InvestorsInternet Marketing for Real Estate Investors
Internet Marketing for Real Estate InvestorsChris Davies
 
Edmontons Black Triangle
Edmontons Black TriangleEdmontons Black Triangle
Edmontons Black TriangleChris Davies
 
CBD Presentation11 Feb09
CBD Presentation11 Feb09CBD Presentation11 Feb09
CBD Presentation11 Feb09Chris Davies
 
Dealing with Difficult Tenants
Dealing with Difficult TenantsDealing with Difficult Tenants
Dealing with Difficult TenantsChris Davies
 
Start your Real Estate Investing Young
Start your Real Estate Investing YoungStart your Real Estate Investing Young
Start your Real Estate Investing YoungChris Davies
 
Strategic Real Estate | www.chrisdavies.ca
Strategic Real Estate | www.chrisdavies.caStrategic Real Estate | www.chrisdavies.ca
Strategic Real Estate | www.chrisdavies.caChris Davies
 

More from Chris Davies (7)

Chris davies rental report ab (1)
Chris davies  rental report ab (1)Chris davies  rental report ab (1)
Chris davies rental report ab (1)
 
Internet Marketing for Real Estate Investors
Internet Marketing for Real Estate InvestorsInternet Marketing for Real Estate Investors
Internet Marketing for Real Estate Investors
 
Edmontons Black Triangle
Edmontons Black TriangleEdmontons Black Triangle
Edmontons Black Triangle
 
CBD Presentation11 Feb09
CBD Presentation11 Feb09CBD Presentation11 Feb09
CBD Presentation11 Feb09
 
Dealing with Difficult Tenants
Dealing with Difficult TenantsDealing with Difficult Tenants
Dealing with Difficult Tenants
 
Start your Real Estate Investing Young
Start your Real Estate Investing YoungStart your Real Estate Investing Young
Start your Real Estate Investing Young
 
Strategic Real Estate | www.chrisdavies.ca
Strategic Real Estate | www.chrisdavies.caStrategic Real Estate | www.chrisdavies.ca
Strategic Real Estate | www.chrisdavies.ca
 

Recently uploaded

call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in  Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in  Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
Ch 4 investment Intermediate financial Accounting
Ch 4 investment Intermediate financial AccountingCh 4 investment Intermediate financial Accounting
Ch 4 investment Intermediate financial AccountingAbdi118682
 
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证rjrjkk
 
Lundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdfLundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdfAdnet Communications
 
SBP-Market-Operations and market managment
SBP-Market-Operations and market managmentSBP-Market-Operations and market managment
SBP-Market-Operations and market managmentfactical
 
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Sapana Sha
 
Governor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraintGovernor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraintSuomen Pankki
 
The Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng PilipinasThe Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng PilipinasCherylouCamus
 
chapter_2.ppt The labour market definitions and trends
chapter_2.ppt The labour market definitions and trendschapter_2.ppt The labour market definitions and trends
chapter_2.ppt The labour market definitions and trendslemlemtesfaye192
 
Quantitative Analysis of Retail Sector Companies
Quantitative Analysis of Retail Sector CompaniesQuantitative Analysis of Retail Sector Companies
Quantitative Analysis of Retail Sector Companiesprashantbhati354
 
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...First NO1 World Amil baba in Faisalabad
 
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...Amil Baba Dawood bangali
 
Bladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results PresentationBladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results PresentationBladex
 
NO1 WorldWide Love marriage specialist baba ji Amil Baba Kala ilam powerful v...
NO1 WorldWide Love marriage specialist baba ji Amil Baba Kala ilam powerful v...NO1 WorldWide Love marriage specialist baba ji Amil Baba Kala ilam powerful v...
NO1 WorldWide Love marriage specialist baba ji Amil Baba Kala ilam powerful v...Amil baba
 
The Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh KumarThe Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh KumarHarsh Kumar
 
Tenets of Physiocracy History of Economic
Tenets of Physiocracy History of EconomicTenets of Physiocracy History of Economic
Tenets of Physiocracy History of Economiccinemoviesu
 
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...yordanosyohannes2
 
Stock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdfStock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdfMichael Silva
 

Recently uploaded (20)

call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in  Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in  Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Nand Nagri (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
 
Ch 4 investment Intermediate financial Accounting
Ch 4 investment Intermediate financial AccountingCh 4 investment Intermediate financial Accounting
Ch 4 investment Intermediate financial Accounting
 
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
原版1:1复刻温哥华岛大学毕业证Vancouver毕业证留信学历认证
 
Lundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdfLundin Gold April 2024 Corporate Presentation v4.pdf
Lundin Gold April 2024 Corporate Presentation v4.pdf
 
SBP-Market-Operations and market managment
SBP-Market-Operations and market managmentSBP-Market-Operations and market managment
SBP-Market-Operations and market managment
 
🔝+919953056974 🔝young Delhi Escort service Pusa Road
🔝+919953056974 🔝young Delhi Escort service Pusa Road🔝+919953056974 🔝young Delhi Escort service Pusa Road
🔝+919953056974 🔝young Delhi Escort service Pusa Road
 
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111Call Girls In Yusuf Sarai Women Seeking Men 9654467111
Call Girls In Yusuf Sarai Women Seeking Men 9654467111
 
Governor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraintGovernor Olli Rehn: Dialling back monetary restraint
Governor Olli Rehn: Dialling back monetary restraint
 
The Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng PilipinasThe Core Functions of the Bangko Sentral ng Pilipinas
The Core Functions of the Bangko Sentral ng Pilipinas
 
chapter_2.ppt The labour market definitions and trends
chapter_2.ppt The labour market definitions and trendschapter_2.ppt The labour market definitions and trends
chapter_2.ppt The labour market definitions and trends
 
Quantitative Analysis of Retail Sector Companies
Quantitative Analysis of Retail Sector CompaniesQuantitative Analysis of Retail Sector Companies
Quantitative Analysis of Retail Sector Companies
 
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
Authentic No 1 Amil Baba In Pakistan Authentic No 1 Amil Baba In Karachi No 1...
 
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
NO1 WorldWide online istikhara for love marriage vashikaran specialist love p...
 
Bladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results PresentationBladex 1Q24 Earning Results Presentation
Bladex 1Q24 Earning Results Presentation
 
NO1 WorldWide Love marriage specialist baba ji Amil Baba Kala ilam powerful v...
NO1 WorldWide Love marriage specialist baba ji Amil Baba Kala ilam powerful v...NO1 WorldWide Love marriage specialist baba ji Amil Baba Kala ilam powerful v...
NO1 WorldWide Love marriage specialist baba ji Amil Baba Kala ilam powerful v...
 
The Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh KumarThe Triple Threat | Article on Global Resession | Harsh Kumar
The Triple Threat | Article on Global Resession | Harsh Kumar
 
Monthly Economic Monitoring of Ukraine No 231, April 2024
Monthly Economic Monitoring of Ukraine No 231, April 2024Monthly Economic Monitoring of Ukraine No 231, April 2024
Monthly Economic Monitoring of Ukraine No 231, April 2024
 
Tenets of Physiocracy History of Economic
Tenets of Physiocracy History of EconomicTenets of Physiocracy History of Economic
Tenets of Physiocracy History of Economic
 
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
AfRESFullPaper22018EmpiricalPerformanceofRealEstateInvestmentTrustsandShareho...
 
Stock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdfStock Market Brief Deck FOR 4/17 video.pdf
Stock Market Brief Deck FOR 4/17 video.pdf
 

Presenting Real Estate Investment Numbers to J.V. Partners

  • 1. Presenting Real Estate Investment Numbers to J.V. Partners What my slide deck looks like (with a little bit of explanation) ChrisDavies.ca
  • 2. Purchase $190,000.00 Down Payment $19,000 Legal Fees $ 1,000 Reserve Fund $ 4,500 Title Insurance $ 1,000 Insurance $ 1,000 Assessment $ 3,300 Cash to Close $29,800
  • 3. Purchase $190,000.00 Down Payment $19,000 Legal Fees $ 1,000 Reserve Fund $ 4,500 Title Insurance $ 1,000 Insurance $ 1,000 Assessment $ 3,300 Cash to Close $29,800 Plus Renovations $25,000 (that’s $54,800 in total)
  • 4. Purchase $190,000.00 Down Payment $19,000 Legal Fees $ 1,000 Reserve Fund $ 4,500 Title Insurance $ 1,000 Insurance $ 1,000 Assessment $ 3,300 Cash to Close $29,800 Plus Renovations $25,000 (that’s $54,800 in total)
  • 5. Purchase $190,000.00 Down Payment $19,000 Legal Fees $ 1,000 Reserve Fund $ 4,500 Title Insurance $ 1,000 Insurance $ 1,000 Assessment $ 3,300 Cash to Close $29,800 Plus Renovations $25,000 (that’s $54,800 in total)
  • 6. Purchase $190,000.00 Renovations $25,000 Appraised Value After Renovations: $250,000
  • 7. A Warning About These Numbers: Renovation Costs are estimates. In reality (Aug/08), the actual cost was $25,323.34. Renovation costs can change rapidly, and $25,000 is an estimate only.
  • 8. A Warning About These Numbers: The analysis beyond this point is based on a few rules, and is an projection and estimate only. All calculations are simple, rather than compound. NEVER use these as anything but an estimation, a best guess, or a projection. Do your own homework!
  • 9. Cash Flow Analysis Income Rent $1,500.00 Expenses Property Mgmt (8%) $ 120.00 Condo Fees $ 255.00 Property Taxes $ 88.00 Vacancy (4%) $ 60.00 Repairs & Maint (4%) $ 60.00 Mortgage (4.5%, I Only) $ 671.71 Total Expense $1,254.71 Net (Monthly): $ 245.29
  • 10.  
  • 11. Annual and Total Positive Cash Flow Annual Total Year 1 $2,943.49 $2,943.49 Year 2 $3,643.69 $6,587.18 Year 3 $4,288.90 $10,876.07 Year 4 $4,966.37 $15,842.44 Year 5 $5,677.71 $21,520.15
  • 12. Appreciation Model: Estimated 5% per Year for Five Years Value at Purchase $250,000.00 Estimated Value 2013 $312,500.00 Mortgage Outstanding $179,122.50 Appreciation $133,377.50 Cash Flow $21,520.15 Estimated Gross Profit $154,897.65
  • 13. Gross Profit $154,897.65 Investment Returned $54,800.00 Net Profit $100,097.65 Split 50/50 $50,048.83
  • 14. Investment $54,800.00 Estimated Return $50,048.83 Return on Investment 91% (Five Years) 18% Per Year
  • 15. Investment $54,800.00 Cost of Borrowing $13,700 $54,800 for five years at 5%.
  • 16. Investment $54,800.00 So instead of costing you $54,800 in cash, it can actually cost you $13,700.
  • 18. Investment $54,800 $13,700 That’s like getting a real estate investment on sale for 75% off! You could buy 4 properties for the same amount of cash. Assuming you can borrow $250,000 (or so) for the down payments, closing costs, and renovations. And find 4 properties just like this one.
  • 19. Investment $54,800 $13,700 But the real point is:
  • 20. Investment $54,800 $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% (Per Year)
  • 21. Investment $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% Per Year You find me a stock or mutual fund that will do 73% a year on the conservative side.
  • 22. Investment $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% Per Year This projection uses 5% per year as an estimated increase in property values. The average in Edmonton since 1962 is 7.91% per year. Imagine what one year with a 10% increase would do….
  • 23.
  • 24. Credits: From Stock Exchange (click to link) Taken by me, circa August 2005. For more real estate investor resources, check out my Real Estate and Property Management Blog