The Retrinsicator Powered By Greenwell Realty

A complete Real Estate Investment Analysis of any area property

For a complete analysis of cash flow and overall investment yield on a perspective Minnesota real estate investment, complete the following information and submit below. Greenwell Realty will use its prepriatary analysis models and experience to analyze your perspective investment property. Please allow Greenwell 1-2 business days to complete an analysis of your perspective property.

First Name:	A value is required.
Last Name:	Please enter your last name
E-mail:	Please enter your E-mail
Phone Number:	Please enter your Phone Number
Property Address:	A value is required.
City:	Please enter the city
Zip Code:	Please enter your 5 digit zip
Property Information
Initial Property Value:
Purchase Price:
Down Payment:
Closing Costs and Immediate Improvements:
Initial Capital Improvement Reserve Deposit:
Projected Holding Period (years):
Monthly Rent:
Other Income:
Expenses	Annual
Annual Property Tax:
Annual Insurance Premium:
	Monthly
Property Management:
Repairs and Maintenance:
Capital Improvement Reserves:
Accounting and Legal:
Advertising, Licences etc.:
Electric:
Gas, Oil:
Sewer and Water:
Cable:
Garbage:
Association Fees:
	Assumptions
Vacancy and Credit Loss Rate (%):
Annual Mortgage Insurance Rate (%):
Mortgage Interest Rate (%):
Mortgage Term (years):
	Tax and Economy
Federal Tax Bracket (%):
State Tax Bracket (%):
Capital Gains Tax Rate (%):
Depreciation Recapture Tax Rate (%):
Total Sales Cost Percent (%):
Annual Property Appreciation Rate (%):
NOI Inflation Rate (%):
After Tax Yield On Cash Flows (%):