SlideShare a Scribd company logo
1 of 24
Presenting Real Estate Investment Numbers to J.V. Partners What my slide deck looks like  (with a little bit of explanation) ChrisDavies.ca
Purchase $190,000.00 Down Payment $19,000 Legal Fees $  1,000 Reserve Fund $  4,500 Title Insurance $  1,000 Insurance $  1,000 Assessment $  3,300 Cash to Close $29,800
Purchase $190,000.00 Down Payment $19,000 Legal Fees $  1,000 Reserve Fund $  4,500 Title Insurance $  1,000 Insurance $  1,000 Assessment $  3,300 Cash to Close $29,800 Plus Renovations $25,000 (thatโ€™s $54,800 in total)
Purchase $190,000.00 Down Payment $19,000 Legal Fees $  1,000 Reserve Fund $  4,500 Title Insurance $  1,000 Insurance $  1,000 Assessment $  3,300 Cash to Close $29,800 Plus Renovations $25,000 (thatโ€™s $54,800 in total)
Purchase $190,000.00 Down Payment $19,000 Legal Fees $  1,000 Reserve Fund $  4,500 Title Insurance $  1,000 Insurance $  1,000 Assessment $  3,300 Cash to Close $29,800 Plus Renovations $25,000 (thatโ€™s $54,800 in total)
Purchase $190,000.00 Renovations $25,000 Appraised Value After Renovations:  $250,000
A Warning About These Numbers: Renovation Costs are estimates. In reality (Aug/08), the actual cost was  $25,323.34. Renovation costs can change rapidly, and $25,000 is an estimate only.
A Warning About These Numbers: The analysis beyond this point is based on a few rules, and is an projection and estimate only.  All calculations are simple, rather than compound. NEVER use these as anything but an estimation, a best guess, or a projection. Do your own homework!
Cash Flow Analysis Income Rent $1,500.00  Expenses Property Mgmt (8%) $  120.00  Condo Fees   $  255.00  Property Taxes   $  88.00  Vacancy (4%)   $  60.00  Repairs & Maint (4%) $  60.00  Mortgage (4.5%, I Only)  $  671.71  Total Expense $1,254.71  Net (Monthly):   $ 245.29
ย 
Annual and Total  Positive Cash Flow    Annual   Total Year 1  $2,943.49   $2,943.49  Year 2  $3,643.69   $6,587.18  Year 3  $4,288.90   $10,876.07  Year 4  $4,966.37   $15,842.44  Year 5  $5,677.71   $21,520.15
Appreciation Model: Estimated 5% per Year for Five Years Value at Purchase $250,000.00 Estimated Value 2013 $312,500.00 Mortgage Outstanding $179,122.50 Appreciation $133,377.50 Cash Flow  $21,520.15 Estimated Gross Profit $154,897.65
Gross Profit $154,897.65 Investment Returned $54,800.00 Net Profit $100,097.65 Split 50/50 $50,048.83
Investment  $54,800.00 Estimated Return $50,048.83 Return on Investment 91% (Five Years) 18% Per Year
Investment  $54,800.00 Cost of Borrowing  $13,700 $54,800 for five years  at 5%.
Investment  $54,800.00 So instead of costing you $54,800 in cash, it can actually cost you $13,700.
Investment  $54,800 $13,700
Investment  $54,800 $13,700 Thatโ€™s like getting a real estate investment on sale for 75% off! You could buy 4 properties for the same amount of cash.  Assuming you can borrow $250,000 (or so) for the down payments, closing costs, and renovations.  And find 4 properties just like this one.
Investment  $54,800 $13,700 But the real point is:
Investment  $54,800 $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73%  (Per Year)
Investment  $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% Per Year You find me a stock or mutual fund that will do 73% a year on the conservative side.
Investment  $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% Per Year This projection uses 5% per year as an estimated increase in property values.  The average in  Edmonton since 1962  is 7.91% per year.  Imagine what one year with a 10% increase would doโ€ฆ.
[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
Credits: From Stock Exchange (click to link) Taken by me, circa August 2005. For more real estate investor resources, check out my  Real Estate and Property Management Blog

More Related Content

Viewers also liked

Investors Presentation Emailer
Investors Presentation EmailerInvestors Presentation Emailer
Investors Presentation Emailer
YolisaSibali
ย 
Aim pitch book 41712
Aim pitch book 41712Aim pitch book 41712
Aim pitch book 41712
ashleyblankenship
ย 
2 T08
2 T082 T08
2 T08
TIM RI
ย 
PrivateHardMoney_v3-FINAL
PrivateHardMoney_v3-FINALPrivateHardMoney_v3-FINAL
PrivateHardMoney_v3-FINAL
Mark Rios, APA
ย 
Hlt Recreational Real Estate Hd Presentation
Hlt   Recreational Real Estate Hd PresentationHlt   Recreational Real Estate Hd Presentation
Hlt Recreational Real Estate Hd Presentation
rleighbennett
ย 
Real estate dubai_shahid_jaleel
Real estate dubai_shahid_jaleelReal estate dubai_shahid_jaleel
Real estate dubai_shahid_jaleel
jaleelshahid
ย 

Viewers also liked (16)

Investor Presentation Template
Investor Presentation TemplateInvestor Presentation Template
Investor Presentation Template
ย 
Investors Presentation Emailer
Investors Presentation EmailerInvestors Presentation Emailer
Investors Presentation Emailer
ย 
Invest in private / hard money loans
Invest in private / hard money loansInvest in private / hard money loans
Invest in private / hard money loans
ย 
Aim pitch book 41712
Aim pitch book 41712Aim pitch book 41712
Aim pitch book 41712
ย 
The investor presentation we used to raise 2 million dollars
The investor presentation we used to raise 2 million dollarsThe investor presentation we used to raise 2 million dollars
The investor presentation we used to raise 2 million dollars
ย 
Lucas Fox Corporate Presentation
Lucas Fox Corporate PresentationLucas Fox Corporate Presentation
Lucas Fox Corporate Presentation
ย 
2 T08
2 T082 T08
2 T08
ย 
Buyer Centric Real Estate Listing Presentation
Buyer Centric Real Estate Listing PresentationBuyer Centric Real Estate Listing Presentation
Buyer Centric Real Estate Listing Presentation
ย 
Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411
Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411
Private Money 411 - PREVIEW: Find the Funds Here with PRIVATE MONEY 411
ย 
PrivateHardMoney_v3-FINAL
PrivateHardMoney_v3-FINALPrivateHardMoney_v3-FINAL
PrivateHardMoney_v3-FINAL
ย 
Private Lending Opportunity
Private Lending OpportunityPrivate Lending Opportunity
Private Lending Opportunity
ย 
Issue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOW
Issue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOWIssue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOW
Issue34 - Featuring Ignite Funding - YOUR GUIDE TO REAL ESTATE WEALTH NOW
ย 
Hlt Recreational Real Estate Hd Presentation
Hlt   Recreational Real Estate Hd PresentationHlt   Recreational Real Estate Hd Presentation
Hlt Recreational Real Estate Hd Presentation
ย 
Real estate dubai_shahid_jaleel
Real estate dubai_shahid_jaleelReal estate dubai_shahid_jaleel
Real estate dubai_shahid_jaleel
ย 
Liquidity and Performance : Evidence from real estate securities and funds
Liquidity and Performance : Evidence from real estate securities and fundsLiquidity and Performance : Evidence from real estate securities and funds
Liquidity and Performance : Evidence from real estate securities and funds
ย 
Private Money411 - Find the Funds Here.
Private Money411 - Find the Funds Here.Private Money411 - Find the Funds Here.
Private Money411 - Find the Funds Here.
ย 

More from Chris Davies

Chris davies rental report ab (1)
Chris davies  rental report ab (1)Chris davies  rental report ab (1)
Chris davies rental report ab (1)
Chris Davies
ย 

More from Chris Davies (7)

Chris davies rental report ab (1)
Chris davies  rental report ab (1)Chris davies  rental report ab (1)
Chris davies rental report ab (1)
ย 
Internet Marketing for Real Estate Investors
Internet Marketing for Real Estate InvestorsInternet Marketing for Real Estate Investors
Internet Marketing for Real Estate Investors
ย 
Edmontons Black Triangle
Edmontons Black TriangleEdmontons Black Triangle
Edmontons Black Triangle
ย 
CBD Presentation11 Feb09
CBD Presentation11 Feb09CBD Presentation11 Feb09
CBD Presentation11 Feb09
ย 
Dealing with Difficult Tenants
Dealing with Difficult TenantsDealing with Difficult Tenants
Dealing with Difficult Tenants
ย 
Start your Real Estate Investing Young
Start your Real Estate Investing YoungStart your Real Estate Investing Young
Start your Real Estate Investing Young
ย 
Strategic Real Estate | www.chrisdavies.ca
Strategic Real Estate | www.chrisdavies.caStrategic Real Estate | www.chrisdavies.ca
Strategic Real Estate | www.chrisdavies.ca
ย 

Recently uploaded

VIP Call Girl Service Andheri West โšก 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West โšก 9920725232 What It Takes To Be The Best ...VIP Call Girl Service Andheri West โšก 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West โšก 9920725232 What It Takes To Be The Best ...
dipikadinghjn ( Why You Choose Us? ) Escorts
ย 
CALL ON โžฅ8923113531 ๐Ÿ”Call Girls Gomti Nagar Lucknow best sexual service
CALL ON โžฅ8923113531 ๐Ÿ”Call Girls Gomti Nagar Lucknow best sexual serviceCALL ON โžฅ8923113531 ๐Ÿ”Call Girls Gomti Nagar Lucknow best sexual service
CALL ON โžฅ8923113531 ๐Ÿ”Call Girls Gomti Nagar Lucknow best sexual service
anilsa9823
ย 
VIP Independent Call Girls in Bandra West ๐ŸŒน 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West ๐ŸŒน 9920725232 ( Call Me ) Mumbai Esc...VIP Independent Call Girls in Bandra West ๐ŸŒน 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West ๐ŸŒน 9920725232 ( Call Me ) Mumbai Esc...
dipikadinghjn ( Why You Choose Us? ) Escorts
ย 
VIP Call Girl in Mira Road ๐Ÿ’ง 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road ๐Ÿ’ง 9920725232 ( Call Me ) Get A New Crush Everyday ...VIP Call Girl in Mira Road ๐Ÿ’ง 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road ๐Ÿ’ง 9920725232 ( Call Me ) Get A New Crush Everyday ...
dipikadinghjn ( Why You Choose Us? ) Escorts
ย 

Recently uploaded (20)

Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
ย 
Gurley shaw Theory of Monetary Economics.
Gurley shaw Theory of Monetary Economics.Gurley shaw Theory of Monetary Economics.
Gurley shaw Theory of Monetary Economics.
ย 
The Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdfThe Economic History of the U.S. Lecture 30.pdf
The Economic History of the U.S. Lecture 30.pdf
ย 
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
(INDIRA) Call Girl Mumbai Call Now 8250077686 Mumbai Escorts 24x7
ย 
The Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdfThe Economic History of the U.S. Lecture 20.pdf
The Economic History of the U.S. Lecture 20.pdf
ย 
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
06_Joeri Van Speybroek_Dell_MeetupDora&Cybersecurity.pdf
ย 
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
(Vedika) Low Rate Call Girls in Pune Call Now 8250077686 Pune Escorts 24x7
ย 
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
Best VIP Call Girls Noida Sector 18 Call Me: 8448380779
ย 
VIP Call Girl Service Andheri West โšก 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West โšก 9920725232 What It Takes To Be The Best ...VIP Call Girl Service Andheri West โšก 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West โšก 9920725232 What It Takes To Be The Best ...
ย 
03_Emmanuel Ndiaye_Degroof Petercam.pptx
03_Emmanuel Ndiaye_Degroof Petercam.pptx03_Emmanuel Ndiaye_Degroof Petercam.pptx
03_Emmanuel Ndiaye_Degroof Petercam.pptx
ย 
WhatsApp ๐Ÿ“ž Call : 9892124323 โœ…Call Girls In Chembur ( Mumbai ) secure service
WhatsApp ๐Ÿ“ž Call : 9892124323  โœ…Call Girls In Chembur ( Mumbai ) secure serviceWhatsApp ๐Ÿ“ž Call : 9892124323  โœ…Call Girls In Chembur ( Mumbai ) secure service
WhatsApp ๐Ÿ“ž Call : 9892124323 โœ…Call Girls In Chembur ( Mumbai ) secure service
ย 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
ย 
The Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdfThe Economic History of the U.S. Lecture 23.pdf
The Economic History of the U.S. Lecture 23.pdf
ย 
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
Dharavi Russian callg Girls, { 09892124323 } || Call Girl In Mumbai ...
ย 
CALL ON โžฅ8923113531 ๐Ÿ”Call Girls Gomti Nagar Lucknow best sexual service
CALL ON โžฅ8923113531 ๐Ÿ”Call Girls Gomti Nagar Lucknow best sexual serviceCALL ON โžฅ8923113531 ๐Ÿ”Call Girls Gomti Nagar Lucknow best sexual service
CALL ON โžฅ8923113531 ๐Ÿ”Call Girls Gomti Nagar Lucknow best sexual service
ย 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
ย 
Veritas Interim Report 1 Januaryโ€“31 March 2024
Veritas Interim Report 1 Januaryโ€“31 March 2024Veritas Interim Report 1 Januaryโ€“31 March 2024
Veritas Interim Report 1 Januaryโ€“31 March 2024
ย 
VIP Independent Call Girls in Bandra West ๐ŸŒน 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West ๐ŸŒน 9920725232 ( Call Me ) Mumbai Esc...VIP Independent Call Girls in Bandra West ๐ŸŒน 9920725232 ( Call Me ) Mumbai Esc...
VIP Independent Call Girls in Bandra West ๐ŸŒน 9920725232 ( Call Me ) Mumbai Esc...
ย 
VIP Call Girl in Mira Road ๐Ÿ’ง 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road ๐Ÿ’ง 9920725232 ( Call Me ) Get A New Crush Everyday ...VIP Call Girl in Mira Road ๐Ÿ’ง 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road ๐Ÿ’ง 9920725232 ( Call Me ) Get A New Crush Everyday ...
ย 
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
05_Annelore Lenoir_Docbyte_MeetupDora&Cybersecurity.pptx
ย 

Presenting Real Estate Investment Numbers to J.V. Partners

  • 1. Presenting Real Estate Investment Numbers to J.V. Partners What my slide deck looks like (with a little bit of explanation) ChrisDavies.ca
  • 2. Purchase $190,000.00 Down Payment $19,000 Legal Fees $ 1,000 Reserve Fund $ 4,500 Title Insurance $ 1,000 Insurance $ 1,000 Assessment $ 3,300 Cash to Close $29,800
  • 3. Purchase $190,000.00 Down Payment $19,000 Legal Fees $ 1,000 Reserve Fund $ 4,500 Title Insurance $ 1,000 Insurance $ 1,000 Assessment $ 3,300 Cash to Close $29,800 Plus Renovations $25,000 (thatโ€™s $54,800 in total)
  • 4. Purchase $190,000.00 Down Payment $19,000 Legal Fees $ 1,000 Reserve Fund $ 4,500 Title Insurance $ 1,000 Insurance $ 1,000 Assessment $ 3,300 Cash to Close $29,800 Plus Renovations $25,000 (thatโ€™s $54,800 in total)
  • 5. Purchase $190,000.00 Down Payment $19,000 Legal Fees $ 1,000 Reserve Fund $ 4,500 Title Insurance $ 1,000 Insurance $ 1,000 Assessment $ 3,300 Cash to Close $29,800 Plus Renovations $25,000 (thatโ€™s $54,800 in total)
  • 6. Purchase $190,000.00 Renovations $25,000 Appraised Value After Renovations: $250,000
  • 7. A Warning About These Numbers: Renovation Costs are estimates. In reality (Aug/08), the actual cost was $25,323.34. Renovation costs can change rapidly, and $25,000 is an estimate only.
  • 8. A Warning About These Numbers: The analysis beyond this point is based on a few rules, and is an projection and estimate only. All calculations are simple, rather than compound. NEVER use these as anything but an estimation, a best guess, or a projection. Do your own homework!
  • 9. Cash Flow Analysis Income Rent $1,500.00 Expenses Property Mgmt (8%) $ 120.00 Condo Fees $ 255.00 Property Taxes $ 88.00 Vacancy (4%) $ 60.00 Repairs & Maint (4%) $ 60.00 Mortgage (4.5%, I Only) $ 671.71 Total Expense $1,254.71 Net (Monthly): $ 245.29
  • 10. ย 
  • 11. Annual and Total Positive Cash Flow Annual Total Year 1 $2,943.49 $2,943.49 Year 2 $3,643.69 $6,587.18 Year 3 $4,288.90 $10,876.07 Year 4 $4,966.37 $15,842.44 Year 5 $5,677.71 $21,520.15
  • 12. Appreciation Model: Estimated 5% per Year for Five Years Value at Purchase $250,000.00 Estimated Value 2013 $312,500.00 Mortgage Outstanding $179,122.50 Appreciation $133,377.50 Cash Flow $21,520.15 Estimated Gross Profit $154,897.65
  • 13. Gross Profit $154,897.65 Investment Returned $54,800.00 Net Profit $100,097.65 Split 50/50 $50,048.83
  • 14. Investment $54,800.00 Estimated Return $50,048.83 Return on Investment 91% (Five Years) 18% Per Year
  • 15. Investment $54,800.00 Cost of Borrowing $13,700 $54,800 for five years at 5%.
  • 16. Investment $54,800.00 So instead of costing you $54,800 in cash, it can actually cost you $13,700.
  • 18. Investment $54,800 $13,700 Thatโ€™s like getting a real estate investment on sale for 75% off! You could buy 4 properties for the same amount of cash. Assuming you can borrow $250,000 (or so) for the down payments, closing costs, and renovations. And find 4 properties just like this one.
  • 19. Investment $54,800 $13,700 But the real point is:
  • 20. Investment $54,800 $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% (Per Year)
  • 21. Investment $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% Per Year You find me a stock or mutual fund that will do 73% a year on the conservative side.
  • 22. Investment $13,700 Estimated Return $50,048.83 Return on Investment 365% (Five Years) 73% Per Year This projection uses 5% per year as an estimated increase in property values. The average in Edmonton since 1962 is 7.91% per year. Imagine what one year with a 10% increase would doโ€ฆ.
  • 23.
  • 24. Credits: From Stock Exchange (click to link) Taken by me, circa August 2005. For more real estate investor resources, check out my Real Estate and Property Management Blog