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[$index] * 100 | number : 0}}%
Breakdown Over Time
YearAnnual IncomeMortgageExpensesCash Flow
{{$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
YearYearly ROIEquity AccumulatedCash to ReceiveReturn
{{$index + 1}}.{{year.roi | number : 2}}%{{year.equity | currency : '$' : 0}}{{year.sellCash | currency : '$' : 0}}{{year.irr | number : 2}}%