Page 5 - 5920 NE 2nd Ter Oakland Park, FL 33334

9. $76,295 $0 $15,824 $60,471 14.78% $529,738 $487,359 14.03%
10. $78,584 $0 $16,299 $62,285 15.22% $545,630 $501,980 14.13%

11. $80,941 $0 $16,788 $64,153 15.68% $561,999 $517,039 14.21%
12. $83,370 $0 $17,292 $66,078 16.15% $578,859 $532,550 14.27%

13. $85,871 $0 $17,811 $68,060 16.64% $596,225 $548,527 14.33%
14. $88,447 $0 $18,345 $70,102 17.13% $614,111 $564,983 14.37%
15. $91,100 $0 $18,895 $72,205 17.65% $632,535 $581,932 14.41%
16. $93,833 $0 $19,462 $74,371 18.18% $651,511 $599,390 14.44%

17. $96,648 $0 $20,046 $76,602 18.72% $671,056 $617,372 14.47%
18. $99,548 $0 $20,647 $78,900 19.29% $691,188 $635,893 14.49%

19. $102,534 $0 $21,267 $81,267 19.86% $711,923 $654,970 14.51%
20. $105,610 $0 $21,905 $758,324 20.46% $733,281 $674,619 14.53%
Total $1,618,349 $0 $335,665 $1,548,176 378.41%

Purchase Income

Purchase Price 376000 Annual
Increase
Use Loan? Yes No Monthly Rent 7170 3

Closing Cost 3127.00 Other Monthly Income 0 3

Need Repairs? Yes No
Vacancy Rate 30

Repair Cost 30000
Management Fee 0
Value after Repairs 406000

Sell
Recurring Operating Expenses
Do You Know the Sell Price? Yes No
Annual
Annual Increase
Value Appreciation 3 Per Year
Property Tax 6392 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