Free Simple Real Estate Investment Statement Template

Simple Real Estate Investment Statement


Date: January 10, 2070


Investor Name: [Your Name]
Property Address: 1234 Sunset Blvd, Los Angeles, CA 90001
Investment Type: Rental Property
Property Type: Residential (Single-Family Home)


I. Investment Details:

  • Purchase Price: $650,000

  • Down Payment: $130,000

  • Loan Amount: $520,000

  • Interest Rate: 4.0%

  • Loan Term: 30 years


II. Income & Expenses:

  • Monthly Rental Income: $3,200

  • Property Management Fees: $320 (10% of monthly rent)

  • Mortgage Payment (Monthly): $2,478

  • Property Taxes: $7,800 (annually)

  • Insurance: $1,200 (annually)

  • Maintenance/Repairs: $250 (monthly)

  • Utilities (if applicable): $150 (monthly, tenant pays some utilities)


III. Cash Flow Summary:

  • Total Monthly Income: $3,200

  • Total Monthly Expenses: $3,198

  • Net Monthly Cash Flow: $2


IV. Projected Returns:

  1. Cap Rate: 5.0%

    • Formula: Net Operating Income / Property Value

    • NOI: $3,200 (monthly rent) x 12 = $38,400 annually

    • Cap Rate = $38,400 / $650,000 = 0.059 or 5.0%

  2. Cash-on-Cash Return: 7.0%

    • Formula: Net Income / Total Investment

    • Total Investment = $130,000 (down payment) + $2,478 (monthly mortgage) x 12 = $139,736 (annual cash investment)

    • Cash-on-Cash Return = $2 x 12 / $130,000 = 0.07 or 7.0%

  3. Total ROI (Return on Investment): 9.5%

    • Formula: Total Profit / Total Investment

    • Profit (including appreciation) = $38,400 + $10,000 (estimated annual appreciation)

    • ROI = $48,400 / $650,000 = 0.074 or 9.5%


VI. Appreciation & Equity Build-up:

  • Estimated Property Value Increase (Annual): $10,000 (2% annual appreciation)

  • Equity Build-Up (Year 1): $7,072 (based on principal paid down in the first year of the mortgage)


VII. Exit Strategy:

  • Planned Exit Strategy: Sale after 10 years, with a projected property value of $850,000 based on an annual appreciation rate of 2%.


Prepared by:

[Your Name]
Investor
Real Estate License #: 12345678

Statement Templates @ Template.net