Page 4 - 5340 SW 5th St Plantation, FL 33317

Rental Property Calculator

Result

For the 20 Years Invested First Year Income and Expense

16.17% per Monthly Annual
Return (IRR):
year Income: $12,150.00 $145,800.00

Total Profit when Sold: $2,278,209.80 Vacancy (39%): $4,738.50 $56,862.00
Cash on Cash Return: 426.83% Property Tax: $708.33 $8,500.00

Purchase Capitalization 14.13% Total Insurance: $416.67 $5,000.00
Rate: Maintenance Cost: $100.00 $1,200.00

Total Rental Income: $2,389,797.37 Other Cost: $300.00 $3,600.00
Total Expenses: $491,727.85 Cash Flow: $5,886.50 $70,638.00
Total Net Operating Income: $1,898,069.51 Net Operating Income $5,886.50 $70,638.00
(NOI):

First Year Expense Breakdown

2% 5%
7%
Vacancy
11%
Property Tax
Total Insurance
76% Maintenance Cost
Other Cost

Breakdown Over Time

If Sold at Year
Cash on
Annual Equity End
Year Mortgage Expenses Cash Flow Cash
Income Accumulated
Return Cash to Return
Receive (IRR)
Begin -$533,752
1. $88,938 $0 $18,300 $70,638 13.23% $566,500 $521,180 10.88%

2. $91,606 $0 $18,849 $72,757 13.63% $583,495 $536,815 13.69%
3. $94,354 $0 $19,414 $74,940 14.04% $601,000 $552,920 14.64%
4. $97,185 $0 $19,997 $77,188 14.46% $619,030 $569,507 15.11%

5. $100,101 $0 $20,597 $79,504 14.90% $637,601 $586,593 15.39%
6. $103,104 $0 $21,215 $81,889 15.34% $656,729 $604,190 15.58%
7. $106,197 $0 $21,851 $84,345 15.80% $676,431 $622,316 15.71%

8. $109,383 $0 $22,507 $86,876 16.28% $696,724 $640,986 15.81%