Property Analysis
Calculation Assumptions
$
$
$
$
%
%
%
%
%
%
%
%
Basic Purchase Information
$
$
$73980.00
$73980.00
Mortgage Calculation
%
%
$295920.00
$1923480.00
$1870.41583333
Cash to Purchase
$73980.00
$11836.80
$85816.81
Numbers in blue boxes can be modified. Calculations
under all
tabs update in real-time.
Cash Flow and Equity Accumulation
| INCOME ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
|---|---|---|---|---|---|---|---|---|
| Gross Scheduled Income | ||||||||
| Less Vacancy Allowance | ||||||||
| Gross Operating Income | ||||||||
| Property Taxes | ||||||||
| Insurance | ||||||||
| Utilities | ||||||||
| Homeowners Association | ||||||||
| Maintenance Reserve | ||||||||
| Property Management | ||||||||
| Total Operating Expenses | ||||||||
| Net Operating Income | ||||||||
| Capitalization (Cap) Rate (%) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Less Mortgage Expense | 0 | 0 | 0 | 0 | 00 | 0 | 0 | 0 |
| CASH FLOW | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash on Cash Return | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EQUITY ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
| Property Value | ||||||||
| Plus Appreciation | ||||||||
| Less Mortgage Balance | ||||||||
| TOTAL EQUITY | ||||||||
| Total Equity (%) | ||||||||
| FINANCIAL PERFORMANCE | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
|---|---|---|---|---|---|---|---|---|
| Cumulative Net Cash Flow | ||||||||
| Cumulative Appreciation | ||||||||
| Total Net Profit if Sold | ||||||||
| Annualized Return (IRR) | 10.9% | 15.7% | 17.6% | 18.4% | 18.6% | 17.5% | 16.9% | |
