Page 5 - 1831 NW 1st Ter Pompano Beach, FL 33060

9. $69,272 $0 $14,640 $54,632 15.44% $554,529 $510,166 15.90%
10. $71,350 $0 $15,079 $56,271 15.90% $571,164 $525,471 15.79%

11. $73,491 $0 $15,532 $57,959 16.38% $588,299 $541,235 15.70%
12. $75,695 $0 $15,998 $59,698 16.87% $605,948 $557,473 15.63%

13. $77,966 $0 $16,478 $61,489 17.38% $624,127 $574,197 15.57%
14. $80,305 $0 $16,972 $63,333 17.90% $642,851 $591,423 15.52%
15. $82,714 $0 $17,481 $65,233 18.43% $662,136 $609,165 15.48%
16. $85,196 $0 $18,005 $67,190 18.99% $682,000 $627,440 15.44%

17. $87,752 $0 $18,546 $69,206 19.56% $702,460 $646,263 15.41%
18. $90,384 $0 $19,102 $71,282 20.14% $723,534 $665,651 15.38%

19. $93,096 $0 $19,675 $73,421 20.75% $745,240 $685,621 15.36%
20. $95,889 $0 $20,265 $781,813 21.37% $767,597 $706,189 15.34%
Total $1,469,380 $0 $310,541 $1,511,171 427.06%

Purchase Income

Purchase Price 321000 Annual
Increase
Use Loan? Yes No Monthly Rent 7350 3

Closing Cost 2857.00 Other Monthly Income 0 3

Need Repairs? Yes No
Vacancy Rate 38

Repair Cost 30000
Management Fee 0
Value after Repairs 425000

Sell
Recurring Operating Expenses
Do You Know the Sell Price? Yes No
Annual
Annual Increase
Value Appreciation 3 Per Year
Property Tax 5457 3
Holding Length 20 Years
Total Insurance 2500 3
Cost to Sell 8
HOA Fee 0 3

Maintenance 1200 3 Calculate Clear

Other Costs 2400 3

by Calculator.net