沃尔玛商品投资理财分析

基本情况分析：

PROPERTY INFO
Address	嘉定新城 沃尔玛
Type	商铺
Bedrooms/Baths
Square Feet	6
Year Built	0
Parcel #
INCOME	Month	Year	Per sq. ft.
Current rent	$    1,500.00	$   18,000.00	$ 3,000.00
Less: vacancy allowance - 10%	$       150.00	$       900.00
Net Rental Income	$    1,350.00	$   17,100.00
Plus: Other Income	$             -	$             -
Total Income	$    1,350.00	$  17,100.00	$ 2,850.00
EXPENSES
Property Management	$             -	$             -
Repairs & Maintenance	$             -	$             -
HOA		$             -
Advertising & Legal	$             -
Insurance	$         75.00	$       900.00	$    150.00
Total Expenses	$          75.00	$        900.00	$    150.00
Net Operating Income (NOI)	$    1,275.00	$  16,200.00
Less Debt Service (PI)	$             -	$             -	$         -
Less Property Taxes			$         -
Net Cashflow	$    1,275.00	$  16,200.00
Operating Expense Ratio	5.6%	(Total Expenses/Total Income)
MORTGAGE INFO
Total Loan Amount	$       90,000	房贷
Type of Loan	mortgage
Term (years)	10
Interest Rate	7.05%
Down Payment	$       90,000	首付
Monthly Payment (PITI)	$    1,047.00
Purchase Price	$     180,000
Closing costs	$         3,600
Rehab	$         1,800
Total initial investment	$     185,400
LTV	50%	Loan Amount/Purchase Price
Cap Rate	9.0%	Annual NOI/Price
Cash-on-Cash Return	18%	Annual before-tax cash flow (i.e., NOI)/Down payment

如果能够融资到￥90，000的话可以以投资回报率18%，6年左右就可以基本还清还贷，到时基本可以保收益了。基本10年左右可以回本，但是可以投入9W，得到18万的房子回报！

参考文献：富爸爸 网站。