Page 4 - 1831 NW 1st Ter Pompano Beach, FL 33060

Rental Property Calculator

Result

For the 20 Years Invested First Year Income and Expense

15.34% per Monthly Annual
Return (IRR):
year Income: $7,350.00 $88,200.00

Total Profit when Sold: $1,511,171.13 Vacancy (38%): $2,793.00 $33,516.00
Cash on Cash Return: 427.06% Property Tax: $454.75 $5,457.00

Purchase Capitalization 13.44% Total Insurance: $208.33 $2,500.00
Rate: Maintenance Cost: $100.00 $1,200.00

Total Rental Income: $1,469,379.56 Other Cost: $200.00 $2,400.00
Total Expenses: $310,540.92 Cash Flow: $3,593.92 $43,127.00
Total Net Operating Income: $1,158,838.64 Net Operating Income $3,593.92 $43,127.00
(NOI):

First Year Expense Breakdown

3% 5%
6%
Vacancy
12%
Property Tax
Total Insurance
74% Maintenance Cost
Other Cost

Breakdown Over Time

If Sold at Year
Cash on
Annual Cash Equity End
Year Mortgage Expenses Cash
Income Flow Accumulated
Return Cash to Return
Receive (IRR)
Begin -$353,857
1. $54,684 $0 $11,557 $43,127 12.19% $437,750 $402,730 26.00%

2. $56,325 $0 $11,904 $44,421 12.55% $450,883 $414,812 20.18%
3. $58,014 $0 $12,261 $45,753 12.93% $464,409 $427,256 18.31%
4. $59,755 $0 $12,629 $47,126 13.32% $478,341 $440,074 17.39%

5. $61,547 $0 $13,008 $48,540 13.72% $492,691 $453,276 16.84%
6. $63,394 $0 $13,398 $49,996 14.13% $507,472 $466,874 16.48%
7. $65,296 $0 $13,800 $51,496 14.55% $522,696 $480,881 16.23%

8. $67,254 $0 $14,214 $53,041 14.99% $538,377 $495,307 16.05%