Sheet1

Property Profile
Property Type : Serviced Apartment
Size : 821 square feet
Purchase Price : $ 235,900.00
Down Payment : $ 23,590.00
Home Loan Amount : $ 212,310.00
Home Loan Installment : $ 1,173.00 per month
Gross Rental : $ 2,200.00 per month
Expenses : $ 832.37 per month
Service Charges = $ 164.05
Sinking Fund = $ 16.79
Quit Rent = $ 2.85
Assessments = $ 23.51
Fire Insurance = $ 16.00
Property Agent Fees = $ 183.33
Government Tax for Property Agent Fees = $ 9.17

Tenant move in/out where 1 or 2 months rental income maybe lost = $ 366.67 (Assumed lost
2 months = $ 4,400. Therefore, Extra Cost per month = $ 4,400 / 12 months = $ 366.67)
Repairs = $ 50
Total Expenses per month = $ 832.37 per month
Nett Rental = Gross Rental – Expenses
#NAME?
#NAME?
Monthly Cash Flow = Nett Rental – Home Loan Installment
#NAME?
#NAME?
Other Assumptions:
a) No Tax Implications on the Rental Income or on Disposal of the Property
b) No change in the rental rates, service charges or interest rates

Page 1