Profit Projector

Rental Investment Analysis

Property & Deal Inputs

Purchase Price ($)

Monthly Rent ($)

Base Interest Rate (%)

Down Payment (%)

Buydown Points

Effective Rate

—

Loan Term (Yrs)

Analysis Period

Property Taxes ($/yr)

Insurance ($/yr)

Purchase Type

Property Management

Triple 5 (5% Yrs 1-5, 10% Yrs 6+)

When ON: 5% mgmt fee years 1-5, 10% years 6-15

New Construction

When ON: 2.5% maintenance years 1-5, then uses the rate in Assumptions.

Tax Savings

Household Income ($)

Cost Segregation

ON: Accelerated depreciation (Yr 1 bonus). OFF: Standard straight-line depreciation.

Assumptions

Vacancy Rate (%)

Rent Increase (%/yr)

Appreciation (%/yr)

New Const. Apprec. (%)

Maintenance (%)

Tax/Ins Increase (%)

New Resident Placement Fee (% of monthly rent)

Lease Renewal Fee ($)

MSHB charges 50% of first month's rent. Most competitors charge 100% — try it to see the difference on a competitor deal.

Mgmt Fee Rate (%)

Closing (Finance) ($)

Closing (Cash) ($)

Disclaimer: The projections presented in this tool are estimates based on the assumptions entered and are provided for informational purposes only. They do not constitute financial, tax, or investment advice. Actual results may vary due to market conditions, property-specific factors, tax law changes, and other variables. Mid South Home Buyers makes no guarantees regarding future performance. Consult with a qualified financial advisor, CPA, or attorney before making any investment decisions.