409 Marketplace - Deal Analysis Worksheet

Property Address:
City:
County:

Purchase Price: $
Estimated Rehab: $
Closing Costs: $
Holding Costs: $
Total Project Cost: $

ARV - After Repair Value: $
Estimated Rent: $

70% Rule Calculation:
ARV x 70% = $
Minus Repairs = $
Maximum Allowable Offer = $

Rental Analysis:
Monthly Rent: $
Taxes: $
Insurance: $
Maintenance Reserve: $
Vacancy Reserve: $
Property Management: $
Mortgage Payment: $

Estimated Monthly Cash Flow: $

1% Rule:
Monthly Rent / Purchase Price = %

Exit Strategy:
[ ] Rental
[ ] Flip
[ ] Wholesale
[ ] Owner Finance
[ ] Other

Deal Notes:

Decision:
[ ] Pass
[ ] Follow Up
[ ] Make Offer