Quick Investment Summary
	Sample Property
	Property Price						$341,000
	Down Payment						$102,300
	Closing Costs						$4,000
	Total Acquisition Cost						$345,000
	Total Cash Invested						$106,300
	Precentage Down						29.65%
	Percentage Cash Investment						30.81%
	# of Units						14
	Square Footage						7000
	Cost per Unit						$24,357.14
	Cost per Square Foot						$48.71
	Gross Rent Multiple						3.38
	Capitalization Rate						19.99%
	Scheduled Annual Income						$100,800
	Annual Vacancy						-$15,120
	Actual Annual Gross Income						$85,680
	Average Rent per Unit						$600.00
	Annual Expenses						-$17,500
	Annual Net Operating Income						$68,180
	Average Rent per Sqare Foot						$1.20
	Annual Debt Service						-$19,341
	Net Annual Cashflow before Taxes						$48,839
	Net Annual Cashflow per unit before Taxes						$3,488.53
	Net Monthly Cashflow per unit before Taxes						$290.71
			© 2003 JP Lumbley & Associates, LLC.