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

9. $112,664 $0 $23,182 $89,482 16.76% $717,625 $660,215 15.88%
10. $116,044 $0 $23,877 $92,167 17.27% $739,154 $680,022 15.94%

11. $119,525 $0 $24,594 $94,932 17.79% $761,329 $700,422 15.98%
12. $123,111 $0 $25,331 $97,780 18.32% $784,168 $721,435 16.02%

13. $126,804 $0 $26,091 $100,713 18.87% $807,694 $743,078 16.05%
14. $130,608 $0 $26,874 $103,734 19.43% $831,924 $765,370 16.08%
15. $134,527 $0 $27,680 $106,846 20.02% $856,882 $788,332 16.10%
16. $138,563 $0 $28,511 $110,052 20.62% $882,589 $811,981 16.12%

17. $142,719 $0 $29,366 $113,353 21.24% $909,066 $836,341 16.13%
18. $147,001 $0 $30,247 $116,754 21.87% $936,338 $861,431 16.15%

19. $151,411 $0 $31,155 $120,256 22.53% $964,428 $887,274 16.16%
20. $155,953 $0 $32,089 $1,037,756 23.21% $993,361 $913,892 16.17%
Total $2,389,797 $0 $491,728 $2,278,210 426.83%

Purchase Income

Purchase Price 500000 Annual
Increase
Use Loan? Yes No Monthly Rent 12150 3

Closing Cost 3752.00 Other Monthly Income 0 3

Need Repairs? Yes No
Vacancy Rate 39

Repair Cost 30000
Management Fee 0
Value after Repairs 550000

Sell
Recurring Operating Expenses
Do You Know the Sell Price? Yes No
Annual
Annual Increase
Value Appreciation 3 Per Year
Property Tax 8500 3
Holding Length 20 Years
Total Insurance 5000 3
Cost to Sell 8
HOA Fee 0 3

Maintenance 1200 3 Calculate Clear

Other Costs 3600 3

by Calculator.net