APOD Calculator, Annual Property Operating Data, Lehigh Valley | Tim Tepes

Real Estate Calculators

What does this property really do in a full year of operation?

The Annual Property Operating Data sheet, APOD, is the one-page income statement every investor runs on a deal: gross scheduled rent, vacancies, every operating expense, net operating income, and the debt service that leaves you with pre-tax cash flow. Fill in the boxes below and watch the full year build itself from rent to return, exactly like the language in Tim's investment properties guide.

Income

Most underwriting assumes 5% to 10% annual vacancy.

Operating expenses, per year

% of effective gross income. 8–10% is a common professional rate.

Roofs, HVAC, carpets: a set-aside most smart owners fund.

Purchase, price, and financing

If you are paying all cash, set the down payment to 100% and the pre-tax cash flow becomes your annual cash on the deal with no debt service line.

One year on this property
Gross scheduled rent$28,800
Other income$1,200
Vacancy and credit loss-$1,500
Effective gross income$28,500
Operating expenses-$10,580
Net operating income (NOI)$17,920
Annual debt service-$17,544
Pre-tax cash flow$376
Cap rate
6.0%
Cash-on-cash return
0.6%
Monthly pre-tax cash flow
$31

What Tim looks at next: a thin first-year cash flow like this example is common at 7% money, and the play is what comes after: rent growth, refinancing, and expense discipline that widen the NOI over time. Before you buy, he stress tests the sheet at 8% vacancy and a 2% maintenance haircut, and he will show you which deal survives rent bumps and tax increases.

Definitions match Tim's investment properties guide: NOI is effective gross income minus operating expenses, before debt service.

Not sure the numbers tell the whole story?

Run the numbers with Tim, then talk them through

Estimates are a great starting point. A 20-minute conversation with Tim Tepes turns them into a plan you can act on, with real listings, real comparables, and honest advice.

Text Tim your question

Estimates are for education and planning only, not a loan approval, appraisal, or tax advice. Actual costs, rates, and values vary by property and lender.

Free Investor Resource

Explore the Investment Properties Guide

Cap Rates, 1031 Exchanges, DSTs & More, Everything You Need to Know About Building Wealth Through Real Estate Investing.

Compiled by Tim Tepes, PA Licensed Associate Broker with 36+ years of experience helping investors succeed in the Lehigh Valley and beyond.

Get the Free Investment Guide

Explore Our Featured Communities

uaranteed.
Home Value Text Tim Goals Call
ody> EOF echo done