Page 4 - 5920 NE 2nd Ter Oakland Park, FL 33334

Rental Property Calculator

Result

For the 20 Years Invested First Year Income and Expense

14.53% per Monthly Annual
Return (IRR):
year Income: $7,170.00 $86,040.00

Total Profit when Sold: $1,548,175.86 Vacancy (30%): $2,151.00 $25,812.00
Cash on Cash Return: 378.41% Property Tax: $532.67 $6,392.00

Purchase Capitalization 12.70% Total Insurance: $208.33 $2,500.00
Rate: Maintenance Cost: $100.00 $1,200.00

Total Rental Income: $1,618,348.91 Other Cost: $200.00 $2,400.00
Total Expenses: $335,664.72 Cash Flow: $3,978.00 $47,736.00
Total Net Operating Income: $1,282,684.20 Net Operating Income $3,978.00 $47,736.00
(NOI):

First Year Expense Breakdown

6%
3%
7%
Vacancy
17% Property Tax
Total Insurance
67%
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 -$409,127
1. $60,228 $0 $12,492 $47,736 11.67% $418,180 $384,726 5.70%

2. $62,035 $0 $12,867 $49,168 12.02% $430,725 $396,267 10.34%
3. $63,896 $0 $13,253 $50,643 12.38% $443,647 $408,155 11.92%
4. $65,813 $0 $13,650 $52,162 12.75% $456,957 $420,400 12.72%

5. $67,787 $0 $14,060 $53,727 13.13% $470,665 $433,012 13.20%
6. $69,821 $0 $14,482 $55,339 13.53% $484,785 $446,002 13.51%
7. $71,915 $0 $14,916 $56,999 13.93% $499,329 $459,382 13.74%

8. $74,073 $0 $15,364 $58,709 14.35% $514,309 $473,164 13.90%