Purchase
Purchase Price
$
Down Payment
%
Interest Rate
%
Loan Term
Years
Closing Cost
$
Repair Cost
$
Value After Repairs
$
Monthly Income
Rent
$
%
Annual Increase
%
Other Income
$
%
Annual Increase
%
Vacancy Rate
%
Management Fee
%
Recurring Annual Operating Expenses
Property Tax
$
%
Annual Increase
%
Insurance
$
%
Annual Increase
%
HOA Fee
$
%
Annual Increase:
%
Maintenance
$
%
Annual Increase
%
Other
$
%
Annual Increase
%
Sell
Value Appreciation
% Per Year
Holding Length
Years
Cost to Sell
%
Results
{{input.sell.holdingLength}} Year Investment Totals
Item
Total
{{result.name}}
{{result.prepend}}{{result.value | number : 2}}{{result.append}}
First Year Totals
Item
Monthly
Annual
{{result.name}}
{{result.value | currency : "$" : 2}}
{{result.value * 12 | currency : "$" : 2}}
First Year Expense Breakdown
{{expense}}: {{firstYearExpensePiechart.data[$index] * 100 | number : 0}}%
| Breakdown Over Time | ||||
|---|---|---|---|---|
| Year | Annual Income | Mortgage | Expenses | Cash Flow |
| {{$index + 1}}. | {{year.annualIncome | currency : '$' : 0}} | {{year.mortgage | currency : '$' : 0}} | {{year.expenses | currency : '$' : 0}} | {{year.cashFlow | currency : '$' : 0}} |
| Total | {{results.breakdownOverTime.tableA.totals.income | currency : '$' : 0}} | {{results.breakdownOverTime.tableA.totals.mortgagePayments | currency : '$' : 0}} | {{results.breakdownOverTime.tableA.totals.expenses | currency : '$' : 0}} | {{results.breakdownOverTime.tableA.totals.cashFlow | currency : '$' : 0}} |
| Breakdown Over Time (Contd.) | If Sold at Year End | |||
|---|---|---|---|---|
| Year | Yearly ROI | Equity Accumulated | Cash to Receive | Return |
| {{$index + 1}}. | {{year.roi | number : 2}}% | {{year.equity | currency : '$' : 0}} | {{year.sellCash | currency : '$' : 0}} | {{year.irr | number : 2}}% |