Spaces:
Running
Running
Allison Huang
commited on
Commit
·
1d1cba0
1
Parent(s):
0e8504c
property investment report summary
Browse files
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
|