O 100 RETURN ON INVESTMENT CALCULATION Ver: 2008.02 Page 1 of 1

Investor   Lot
Purchase Price
Deposit
Monthly Rent Collected
Annual Interest Rate of Loan
Based on the information provided we calculate as follows:
Loan Required

Calculation of Monthly Income
Gross Revenue
Interest Expense
Realty Taxes
Insurance
Water
Total Expenses
Net Income