Allison Huang commited on
Commit
1d1cba0
·
1 Parent(s): 0e8504c

property investment report summary

Browse files
Files changed (1) hide show
  1. rebot.py +118 -0
rebot.py ADDED
@@ -0,0 +1,118 @@
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1
+ import requests
2
+ from requests import get
3
+ from bs4 import BeautifulSoup
4
+ import pandas
5
+ import itertools
6
+ import streamlit as st
7
+
8
+ def net_operating(rent, tax_rate, price):
9
+
10
+ #Takes input as monthly mortgage amount and monthly rental amount
11
+ #Uses managment expense, amount for repairs, vacancy ratio
12
+ #Example input: net_operating(1000,1,400,200)
13
+ #879.33
14
+ #1000 - 16.67 (tax) - 100 (managment) - 4 (repairs)
15
+
16
+ mortgage_amt = mortgage_monthly(price,20,3)
17
+ prop_managment = rent * 0.10
18
+ prop_tax = (price * (tax_rate/100)/12)
19
+ prop_repairs = (price * 0.02)/12
20
+ vacancy = (rent*0.02)
21
+ #These sections are a list of all the expenses used and formulas for each
22
+
23
+ net_income = rent - prop_managment - prop_tax - prop_repairs - vacancy - mortgage_amt
24
+ #Summing up expenses
25
+ output = [prop_managment, prop_tax, prop_repairs, vacancy, net_income]
26
+
27
+
28
+ return output
29
+
30
+ def down_payment(price,percent):
31
+ #This function takes the price and the downpayment rate and returns the downpayment amount
32
+ #Ie down_payment(100,20) returns 20
33
+ amt_down = price*(percent/100)
34
+ return(amt_down)
35
+
36
+ def mortgage_monthly(price,years,percent):
37
+
38
+
39
+ #This implements an approach to finding a monthly mortgage amount from the purchase price,
40
+ #years and percent.
41
+ #Sample input: (300000,20,4) = 2422
42
+ #
43
+
44
+
45
+ percent = percent /100
46
+ down = down_payment(price,20)
47
+ loan = price - down
48
+ months = years*12
49
+ interest_monthly = percent/12
50
+ interest_plus = interest_monthly + 1
51
+ exponent = (interest_plus)**(-1*months)
52
+ subtract = 1 - exponent
53
+ division = interest_monthly / subtract
54
+ payment = division * loan
55
+
56
+
57
+ return(payment)
58
+
59
+ #to do
60
+ def price_mine(pid):
61
+ #Currently this function takes an input of a URL and returns the listing prices
62
+ #The site it mines is remax
63
+ #The input must be a string input, we can reformat the input to force this to work
64
+ #Next we use regex to remove space and commas and dollar signs
65
+ #need to get from a product id to a price
66
+ prices = 0
67
+ prices = float(prices)
68
+
69
+ return prices
70
+
71
+
72
+ def cap_rate(monthly_income, price):
73
+ #This function takes net income, and price and calculates the cap rate
74
+ #
75
+ cap_rate = ((monthly_income*12) / price)*100
76
+
77
+ return cap_rate
78
+
79
+
80
+ def cash_on_cash(monthly_income, down_payment):
81
+ cash_return = ((monthly_income*12)/down_payment)*100
82
+ return cash_return
83
+
84
+
85
+
86
+ # trial = input("Enter a URL to a Remax listing: ")
87
+ # rent_amt = input("Enter the monthly rent price: ")
88
+ # property_tax = input("Enter the tax rate: ")
89
+ #We have to change these generic inputs to streamlit inputs
90
+
91
+ rent_amt = st.sidebar.text_input("Enter the monthly rent price: ")
92
+ property_tax = st.sidebar.text_input("Enter the tax rate: ")
93
+
94
+ rent_amt = float(rent_amt)
95
+ property_tax = float(property_tax)
96
+
97
+
98
+ listing_notice = price_mine(1)
99
+ mortgage = mortgage_monthly(listing_notice, 20, 3)
100
+
101
+ cash = down_payment(listing_notice, 20)
102
+ net_income = net_operating(rent_amt, property_tax , listing_notice)
103
+ monthly_cash = net_income[4]
104
+ cap_return = cap_rate(monthly_cash,listing_notice)
105
+ cash_percent = cash_on_cash(monthly_cash,cash)
106
+ # net_operating(rent, tax_rate, mortgage_amt, price):
107
+
108
+ # print("INPUT: ")
109
+ # print("The price of: ", listing_notice)
110
+ # print("The monthly rent of : ", rent_amt)
111
+ # print("The tax rate of : ", property_tax)
112
+ # print("OUTPUTS: ")
113
+ # print("Monthly mortgage of : ",mortgage)
114
+ # print("Net operating income: ", net_income)
115
+ # print("Cap rate of: ", cap_return," % ")
116
+ # print("Cash return rate of: ", cash_percent, " % ")
117
+
118
+ #We have to convert the above outputs to streamlit outputs