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

9. $95,841 $0 $21,377 $74,464 14.64% $619,767 $570,186 13.49%
10. $98,716 $0 $22,018 $76,698 15.08% $638,360 $587,291 13.66%

11. $101,677 $0 $22,679 $78,999 15.53% $657,511 $604,910 13.79%
12. $104,728 $0 $23,359 $81,369 15.99% $677,236 $623,058 13.90%

13. $107,870 $0 $24,060 $83,810 16.47% $697,554 $641,749 13.99%
14. $111,106 $0 $24,782 $86,324 16.97% $718,480 $661,002 14.06%
15. $114,439 $0 $25,525 $88,914 17.48% $740,035 $680,832 14.13%
16. $117,872 $0 $26,291 $91,581 18.00% $762,236 $701,257 14.18%

17. $121,408 $0 $27,079 $94,329 18.54% $785,103 $722,294 14.22%
18. $125,050 $0 $27,892 $97,159 19.10% $808,656 $743,963 14.26%

19. $128,802 $0 $28,729 $100,073 19.67% $832,915 $766,282 14.30%
20. $132,666 $0 $29,590 $892,346 20.26% $857,903 $789,271 14.33%
Total $2,032,948 $0 $453,438 $1,860,029 365.61%

Purchase Income

Purchase Price 475000 Annual
Increase
Use Loan? Yes No Monthly Rent 8520 3

Closing Cost 3752.00 Other Monthly Income 0 3

Need Repairs? Yes No
Vacancy Rate 26

Repair Cost 30000
Management Fee 0
Value after Repairs 475000

Sell
Recurring Operating Expenses
Do You Know the Sell Price? Yes No
Annual
Annual Increase
Value Appreciation 3 Per Year
Property Tax 8075 3
Holding Length 20 Years
Total Insurance 4000 3
Cost to Sell 8
HOA Fee 0 3

Maintenance 1200 3 Calculate Clear

Other Costs 3600 3

by Calculator.net