Page 7 - 1609 E River Dr Margate

9. $75,296 $0 $18,146 $57,150 12.46% $554,529 $510,166 11.64%
10. $77,555 $0 $18,691 $58,864 12.84% $571,164 $525,471 11.82%

11. $79,882 $0 $19,252 $60,630 13.22% $588,299 $541,235 11.96%
12. $82,278 $0 $19,829 $62,449 13.62% $605,948 $557,473 12.08%

13. $84,747 $0 $20,424 $64,323 14.03% $624,127 $574,197 12.17%
14. $87,289 $0 $21,037 $66,252 14.45% $642,851 $591,423 12.25%
15. $89,908 $0 $21,668 $68,240 14.88% $662,136 $609,165 12.32%
16. $92,605 $0 $22,318 $70,287 15.33% $682,000 $627,440 12.38%

17. $95,383 $0 $22,987 $72,396 15.79% $702,460 $646,263 12.43%
18. $98,245 $0 $23,677 $74,568 16.26% $723,534 $665,651 12.48%

19. $101,192 $0 $24,387 $76,805 16.75% $745,240 $685,621 12.52%
20. $104,228 $0 $25,119 $785,298 17.25% $767,597 $706,189 12.55%
Total $1,597,164 $0 $384,918 $1,459,871 318.36%

Purchase Income

Purchase Price 425000 Annual
Increase
Use Loan? Yes No Monthly Rent 6270 3

Closing Cost 3564.50 Other Monthly Income 0 3

Need Repairs? Yes No
Vacancy Rate 21

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 7225 3
Holding Length 20 Years
Total Insurance 3500 3
Cost to Sell 8
HOA Fee 0 3

Maintenance 1200 3 Calculate Clear

Other Costs 2400 3

by Calculator.net