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

Rental Property Calculator

Result

For the 20 Years Invested First Year Income and Expense

14.33% per Monthly Annual
Return (IRR):
year Income: $8,520.00 $102,240.00

Total Profit when Sold: $1,860,029.08 Vacancy (26%): $2,215.20 $26,582.40
Cash on Cash Return: 365.61% Property Tax: $672.92 $8,075.00

Purchase Capitalization 12.38% Total Insurance: $333.33 $4,000.00
Rate: Maintenance Cost: $100.00 $1,200.00

Total Rental Income: $2,032,948.04 Other Cost: $300.00 $3,600.00
Total Expenses: $453,437.57 Cash Flow: $4,898.55 $58,782.60
Total Net Operating Income: $1,579,510.48 Net Operating Income $4,898.55 $58,782.60
(NOI):

First Year Expense Breakdown

8%
3%
9% Vacancy
Property Tax
19% 61% Total Insurance
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 -$508,752
1. $75,658 $0 $16,875 $58,783 11.55% $489,250 $450,110 0.03%

2. $77,927 $0 $17,381 $60,546 11.90% $503,928 $463,613 7.44%
3. $80,265 $0 $17,903 $62,362 12.26% $519,045 $477,522 10.03%
4. $82,673 $0 $18,440 $64,233 12.63% $534,617 $491,847 11.33%

5. $85,153 $0 $18,993 $66,160 13.00% $550,655 $506,603 12.12%
6. $87,708 $0 $19,563 $68,145 13.39% $567,175 $521,801 12.64%
7. $90,339 $0 $20,150 $70,189 13.80% $584,190 $537,455 13.01%

8. $93,049 $0 $20,754 $72,295 14.21% $601,716 $553,579 13.28%