Page 6 - 810 NW 8TH AV

Rental Property Calculator

Result

For the 20 Years Invested First Year Income and Expense

11.67% per Monthly Annual
Return (IRR):
year Income: $7,500.00 $90,000.00

Total Profit when Sold: $1,469,175.13 Vacancy (32%): $2,400.00 $28,800.00
Cash on Cash Return: 296.17% Property Tax: $655.21 $7,862.50

Purchase Capitalization 9.63% Total Insurance: $333.33 $4,000.00
Rate: Maintenance Cost: $100.00 $1,200.00

Total Rental Income: $1,644,466.92 Other Cost: $300.00 $3,600.00
Total Expenses: $447,727.61 Cash Flow: $3,711.46 $44,537.50
Total Net Operating Income: $1,196,739.30 Net Operating Income $3,711.46 $44,537.50
(NOI):

First Year Expense Breakdown

8%
3%
9% Vacancy
Property Tax
17% Total Insurance
63%
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 -$496,065
1. $61,200 $0 $16,663 $44,538 8.98% $476,375 $438,265 -2.67%

2. $63,036 $0 $17,162 $45,874 9.25% $490,666 $451,413 4.71%
3. $64,927 $0 $17,677 $47,250 9.52% $505,386 $464,955 7.29%
4. $66,875 $0 $18,208 $48,667 9.81% $520,548 $478,904 8.60%

5. $68,881 $0 $18,754 $50,127 10.11% $536,164 $493,271 9.39%
6. $70,948 $0 $19,316 $51,631 10.41% $552,249 $508,069 9.92%
7. $73,076 $0 $19,896 $53,180 10.72% $568,817 $523,311 10.29%

8. $75,268 $0 $20,493 $54,776 11.04% $585,881 $539,011 10.57%