|
In
an effort to help materialize the range of investment
returns utilizing our strategy, we have constructed
an Investment Analysis Calculator.
Feel free to change the purchase
price, interest rate, down payment, annual appreciation
rate, and monthly rent in order to best simulate
the return for your specific investment.
|
|
Appreciation, Income, and Expense Analysis |
|
Income |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Year 6 |
Year 7 |
| Rent |
|
|
|
|
|
|
|
|
Expenses |
Year 1 |
Year 2 |
Year 3 |
Year 4 |
Year 5 |
Year 6 |
Year 7 |
| Management |
|
|
|
|
|
|
|
| Property Taxes |
|
|
|
|
|
|
|
| Maint. Reserve |
|
|
|
|
|
|
|
| Insurance |
|
|
|
|
|
|
|
| Vacancy |
|
|
|
|
|
|
|
| 1st Mortgage |
|
|
|
|
|
|
|
| Total Expense |
|
|
|
|
|
|
|
| |
| Income (loss) |
|
|
|
|
|
|
|
| |
| Equity Profit |
|
|
|
|
|
|
|
| Cumulative Equity Profit |
|
|
|
|
|
|
|
| |
| Current Year
Unrealized Gain/(Loss) |
|
|
|
|
|
|
|
| Current Year
Return on Investment |
|
|
|
|
|
|
|
| |
| Total Gain/(Loss) |
|
|
|
|
|
|
|
| Total ROI |
|
|
|
|
|
|
|
|
Disclaimer: This calculator is for illustrative purposes only. No warranty
is implied or made as to appreciation rates and cash flow.
|
