Page 4 - 2621 NE 11th Ter Pompano Beach

Rental Property Calculator

Result

For the 20 Years Invested First Year Income and Expense

13.91% per Monthly Annual
Return (IRR):
year Income: $7,860.00 $94,320.00

Total Profit when Sold: $1,585,823.69 Vacancy (33%): $2,593.80 $31,125.60
Cash on Cash Return: 353.72% Property Tax: $587.92 $7,055.00

Purchase Capitalization 12.06% Total Insurance: $208.33 $2,500.00
Rate: Maintenance Cost: $100.00 $1,200.00

Total Rental Income: $1,698,057.19 Other Cost: $200.00 $2,400.00
Total Expenses: $353,479.78 Cash Flow: $4,169.95 $50,039.40
Total Net Operating Income: $1,344,577.42 Net Operating Income $4,169.95 $50,039.40
(NOI):

First Year Expense Breakdown

3% 5%
6%
Vacancy
16% Property Tax
Total Insurance
70% 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 -$448,327
1. $63,194 $0 $13,155 $50,039 11.16% $427,450 $393,254 -1.12%

2. $65,090 $0 $13,550 $51,541 11.50% $440,274 $405,052 6.65%
3. $67,043 $0 $13,956 $53,087 11.84% $453,482 $417,203 9.37%
4. $69,054 $0 $14,375 $54,679 12.20% $467,086 $429,719 10.75%

5. $71,126 $0 $14,806 $56,320 12.56% $481,099 $442,611 11.57%
6. $73,260 $0 $15,250 $58,009 12.94% $495,532 $455,889 12.12%
7. $75,457 $0 $15,708 $59,750 13.33% $510,398 $469,566 12.51%

8. $77,721 $0 $16,179 $61,542 13.73% $525,710 $483,653 12.80%