down_payment_input_pct	interest_rate	amortization_period	home_insurance_pct	home_insurance_min	tax_pct	average_rent_per_sqft_1200	average_rent_per_sqft_1200_2000	average_rent_per_sqft_2000_3000	average_rent_per_sqft_3000	pmi_factor	appreciation	income_increase	expense_increase	holding_period	purchase_costs_input_pct	purchase_costs_input	n_year_input	arv_input	rehab_costs_input_pct	rehab_costs_input	rehab_cost_overrun_input	gross_rent_input	other_income_input	vacancy_rate	operating_expenses_input	land_value_input	depreciation_period	down_payment_input	loan_period	income_tax_rate	selling_costs_input	sqft_of_comps	average_sale_price_per_sqft	assumptions_id
0.25	0.07	30	0.0045	100	0.0078	1.2	1.1	1	0.8	0.005	0.035	0.03	0.025	30	0.035		5		0.0245	20000	0.1			0.05		0.12	27.5		30	0.335	0.08		150	12