Calculate

ENTER DATA IN YELLOW HIGHLIGHTED SECTIONS.		THE LIGHT BLUE SECTIONS CAN BE CHANGED ALSO
	List Price			Total Investment From D19 Below
	MONTHLY INCOME
	NOI			Invest
	Cap Rate
	Average Price Per Square Foot For Land
	Land SqFt			Firt Year Income
	Arg Price Per Square Foot for Building			Future Income
	Building Square Foot			DSCR
	Land Value				LENDER MIN. DSCR
	Building Value			Income After Recovery
	Price Should Be, Base on Income Approach			PE TARGET
	Total Assed Value			PE NOW
	Estimated Value			Negotiate
	Equity			Recovery OOC
				Months
				PE Ratio
	Finance Rate			Target Diff.
	Mortgage			New DSCR
	NET INCOME
	Under Valued
	Interest Rate
	Mortgage
$ -	Give
	Seller Wants				Real Estate Commissions
	Appraised Value (MUST BE SAME ON REAL ESTATE CONTRACT)			Lender's Initial Fee
				Total Fees Up-Front
	Difference Between Seller Net and Bank Loan That has to be made up somehow				Lender Closing Fees
	Possible Seller Financing			Assistance
	Possible Seller Financing			Appraisal + Evironmental
	Seller Financing Requested			Credit
	Seller Financing PMM			Underwritting
				Processing
	TotaL Seller Net			Document Fee
	Down Payment Required by Bank			Securitzation
	Down Payment Assistance			Closing Attorney
	Total Down Payment Assitance Costs			Notary
				Title Insurance
	Closing Costs				Real Business Loans LLC
	Total Closing Costs Plus Other Deductions				Broker Fee
				Total Closing Costs
	Seller Really Getting From Buyer Credits From Bank Loan
	Total Seller Net
				Total Paid By The Seller
				Loan Amount
	Mortgage From Lender			Commiment Credit
	Interest Rate from A8			BUYER NET
	Annual Mortgage			Mortgage
	Seller PMM Rate				Commission
	PMM Annual Mortgage			Seller Net
	Total Annual Mortgage Payments			Seller Holding
	TAX
	LEFT OVER CASH AFTER THE MORTGAGES				Closing Date
	DSCR

				HUD1
FOR THE BANK			Seller's	Item	Buyer's
	Contract Purchase Price			Total Purchase Price
				Purchase Appliances
	Down Payment Required by Bank			Deposit
	Down Payment Required by Bank		1,650,000	First Mortgage Balance
	Seller Financing PMM			Second Mortgage Balance
				Other
	SELLER SHOULD NET THIS			Prorations
	Seller Pays Closing Costs			Rent
				Interest -First
	Total Seller Net			Interest-Second
				Prepayment-First
	Mortgage From Lender			Prepayment-Second
	Interest Rate from A8			Ad Valorem Taxes
	Annual Mortgage			Expenses
	Seller PMM Rate			Abstract
	PMM Annual Mortgage			Attorney's Fees
	Total Annual Mortgage Payments			Documentary Stamps
	DSCR			Intangible Tax on
				Recording Fees-Deed
				Recording Fees-Deed
				Recording Fees-Mortgage
				Title Insurance
				Brokerage Fee %
				Brokerage Fee
				Summation
				Total Debits and Credits
				Balance Due
				Grand Total
				Current Mortage