Page 7 - 810 NW 8TH AV

9. $77,526 $0 $21,108 $56,419 11.37% $603,458 $555,181 10.78%
10. $79,852 $0 $21,741 $58,111 11.71% $621,561 $571,836 10.95%

11. $82,248 $0 $22,393 $59,855 12.07% $640,208 $588,992 11.09%
12. $84,715 $0 $23,065 $61,650 12.43% $659,414 $606,661 11.20%

13. $87,257 $0 $23,757 $63,500 12.80% $679,197 $624,861 11.30%
14. $89,874 $0 $24,469 $65,405 13.18% $699,573 $643,607 11.38%
15. $92,570 $0 $25,204 $67,367 13.58% $720,560 $662,915 11.45%
16. $95,348 $0 $25,960 $69,388 13.99% $742,177 $682,803 11.51%

17. $98,208 $0 $26,738 $71,470 14.41% $764,442 $703,287 11.56%
18. $101,154 $0 $27,541 $73,614 14.84% $787,375 $724,385 11.60%

19. $104,189 $0 $28,367 $75,822 15.28% $810,997 $746,117 11.64%
20. $107,315 $0 $29,218 $846,597 15.74% $835,326 $768,500 11.67%
Total $1,644,467 $0 $447,728 $1,469,175 296.17%

Purchase Income

Purchase Price 462500 Annual
Increase
Use Loan? Yes No Monthly Rent 7500 3

Closing Cost 3564.50 Other Monthly Income 0 3

Need Repairs? Yes No
Vacancy Rate 32

Repair Cost 30000
Management Fee 0
Value after Repairs 462500

Sell
Recurring Operating Expenses
Do You Know the Sell Price? Yes No
Annual
Annual Increase
Value Appreciation 3 Per Year
Property Tax 7862.5 3
Holding Length 20 Years
Total Insurance 4000 3
Cost to Sell 8
HOA Fee 0 3

Maintenance 1200 3 Calculate Clear

Other Costs 3600 3

by Calculator.net