Purchase Details
Purchase Price
$
%
Down Payment
$
Mortgage Details
Mortgage Amount
$
Mortgage Length
Years
Interest Rate
%
Monthly Payment
$
Projected Income
Monthly Rent
$
Annual Rent Increase
%
Vacancy
%
Other Income
$
Appreciation
%
Purchase Costs
Total Purchase Costs
$
Monthly Costs
Heat
$
Electricity
$
Water/Sewer
$
Taxes
$
Condo Fees
$
Insurance
$
Vacancy
$
Repairs & Maintenance
$
Property Management
$
Other
$
Total
$
Inflation
%
Results - ROI Table
Year 1
Year 5
Year 10
Year 15
Year 5
Property Value
364,000.00
425,828.52
518,085.50
630,330.23
Mortgage
274,056.08
248,481.48
212,051.19
169,943.70
Equity
89,943.92
177,347.04
306,034.31
460,386.52
Cash Flow
5,214.72
29,991.12
70,381.56
122,253.84
Profit
25,158.64
137,338.16
306,415.87
512,640.37
To Date Cash ROI %
7.4%
42.8%
100.5%
174.6%
To Date Total ROI %
35.9%
196.2%
437.7%
732.3%
Yearly ROI %
35.9%
39.2%
43.8%
48.8%
(Cashflow Adjusted)
38.8%
68.7%
-8042.4%
-65.4%
Monthly Balance Sheet
Interest
676.67
Mortgage Payment
1,165.44
Monthly Costs
0.00
Total Expenses
1,165.44
Total Income
1,600.00
Cash Flow
434.56
Appreciation
1,166.67
Principal Paydown
488.78
Profit
2,090.01
First Year Balance Sheet
Interest
8,041.41
Mortgage Payment Total
13,985.33
Annual Costs
0.00
Total Expenses
13,985.33
Total Income
19,200.00
Cash Flow
5,214.72
Appreciation
14,000.00
Principal Paydown
5,943.92
Profit
25,158.64
RESET NUMBERS