Real Estate Investment Models

Property Variables:
Percent Residential Non Rental Property:	?	%
Current Value:	?
Purchase Price:	?
Rehab Costs :	?
First Mortgage:
Original Mortgage Balance:	?
Remaining Mortgage Balance:	?
Original Mortgage Term [Years]:	?
Mortgage Rate [Fixed Only]:	?	%
Second Mortgage:
Original Mortgage Balance:	?
Remaining Mortgage Balance:	?
Original Mortgage Term [Years]:	?
Mortgage Rate [Fixed Only]:	?	%
Property Revenues and Expenses:
Rent [Annual]:	?
Real Estate Taxes [Annual]:	?
Maintenance [Annual]:	?

Your Tax Rates:
Ordinary Income Tax Rate (A):	?	%
Ordinary Income Tax Rate (B):	?	%
Federal Capital Gains Tax:	?	%
State Capital Gains Tax:	?	%
Depreciation Recapture Federal Tax Rate:	?	%
Can You Deduct Mortgage Interest and Real Estate Taxes From Your Personal Income Taxes?	?
Can You Deduct Operational Losses From Your AGI?	?
How much of an exclusion will you get?:	?
Any Prior Year Carryforward Losses:	?
Your Estimate of Annual Changes:
Appreciation/Depreciation of Asset:	?	%
Increase/Decrease Rent:	?	%
Increase/Decrease Real Estate Tax:	?	%
Increase/Decrease Maintenance:	?	%
Depreciation Variables :
Building Value:	?
To Date Accumulated Depreciation:	?
Estimated Real Estate Commission:
Real Estate Commissions:	?	%

Please do not leave any box empty. If you do not want to include a variable then enter zero. Adjust the numbers to coincide with your circumstances.