property.json

{
  "UserEmail":"",
  "Address":"Pine St. 2206, \nSan Francisco, CA 94115-2713",
  "Lat": 37.78825,
  "Lon": -122.4324,
  "PropertyId": "1234567890",
  "ListingId": "",
  "FairMarketValue": "",
  "VacancyRate": "5",
  "ManagementRate": "5",
  "AdvertizingCostPerVacancy": 100,
  "NumberOfUnits": "3",
  "AnnualAppreciationRate": "3",
  "OfferPrice": "2,500,000",
  "Repairs": 0,
  "RepairsContingency": 5000,
  "LenderFee": 16150,
  "BrokerFee": 85000,
  "Environmentals": 0,
  "InspectionsEngineerReport": 3600,
  "Appraisals": 0,
  "Misc": 0,
  "TransferTax": 23647,
  "Legal": 35000,
  "RealPurchasePrice": "",
  "DownPayment": 200000,
  "PrincipleAmount": "",
  "InterestRate": "",
  "AmortizationPeriod": "",
  "CHMCFee": "",
  "MortgageMonthlyPayment": "",
  "OtherMonthlyFinanceCost": 0,
  "CashRequiredToCloseAfterFinancing": "",
  "GrossRents": "100,000",
  "Parking": 0,
  "Storage": 0,
  "LaundryVending": 0,
  "OtherIncome": 0,
  "TotalIncome": "",
  "VacancyLoss": "",
  "EffectiveGrossIncome": "",
  "PropertyTax": "",
  "Insurance": "",
  "RepairsExpense": "",
  "Electricity": 0,
  "Gas": 0,
  "LawnSnowMaintenance": 600,
  "WaterSewer": 1000,
  "Cable": 1000,
  "Management": 0,
  "Caretaking": 5400,
  "Advertizing": "",
  "AssociationFee": "",
  "PestControl": "",
  "Security": "",
  "TrashRemoval": 0,
  "MiscellaneousExpense": 3000,
  "CommonAreaMaintenance": 0,
  "CapitalImprovements": 0,
  "Accounting": 0,
  "LegalExpense": 0,
  "BadDebts": 0,
  "OtherExpense": 0,
  "Evictions": "",
  "TotalOperatingExpenses": "",
  "NetOperatingIncome": "",
  "DepositsMadeWithOffer": 5000,
  "LessProRationOfRents": 0,
  "CashRequiredToClose": "",
  "TotalCashRequired": "",
  "DebtServicingCosts": "",
  "AnnualProfitOrLoss": "",
  "TotalMonthlyProfitOrLoss": "",
  "CashFlowPerUnitPerMonth": "",
  "MortgageLTV": "",
  "MortgageLTPP": "",
  "CapRateOnPP": "",
  "CapRateOnFMV": "",
  "AverageRent": "",
  "GRM": "",
  "DCR": "",
  "CashOnCashROI": "",
  "EquityROIAfterOneYear": 23678.88,
  "AppreciationROIAfterOneYear": "",
  "TotalROIAfterOneYear": "",
  "ForcedAppROIAfterOneYear": "",
  "ExpenseToIncomeRatio": ""
}