Page 5 - 2621 NE 11th Ter Pompano Beach

9. $80,053 $0 $16,664 $63,388 14.14% $541,481 $498,162 13.02%
10. $82,454 $0 $17,164 $65,290 14.56% $557,725 $513,107 13.20%

11. $84,928 $0 $17,679 $67,249 15.00% $574,457 $528,500 13.34%
12. $87,476 $0 $18,210 $69,266 15.45% $591,691 $544,356 13.45%

13. $90,100 $0 $18,756 $71,344 15.91% $609,441 $560,686 13.55%
14. $92,803 $0 $19,319 $73,485 16.39% $627,725 $577,507 13.63%
15. $95,587 $0 $19,898 $75,689 16.88% $646,556 $594,832 13.69%
16. $98,455 $0 $20,495 $77,960 17.39% $665,953 $612,677 13.75%

17. $101,408 $0 $21,110 $80,299 17.91% $685,932 $631,057 13.80%
18. $104,451 $0 $21,743 $82,708 18.45% $706,510 $649,989 13.84%

19. $107,584 $0 $22,396 $85,189 19.00% $727,705 $669,489 13.88%
20. $110,812 $0 $23,067 $777,318 19.57% $749,536 $689,573 13.91%
Total $1,698,057 $0 $353,480 $1,585,824 353.72%

Purchase Income

Purchase Price 415000 Annual
Increase
Use Loan? Yes No Monthly Rent 7860 3

Closing Cost 3327.00 Other Monthly Income 0 3

Need Repairs? Yes No
Vacancy Rate 33

Repair Cost 30000
Management Fee 0
Value after Repairs 415000

Sell
Recurring Operating Expenses
Do You Know the Sell Price? Yes No
Annual
Annual Increase
Value Appreciation 3 Per Year
Property Tax 7055 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