Biology Chemistry Construction Conversion Ecology Everyday life Finance Food Health Math Physics Sports Statistics Other
Purchase
$
%
years
$
$
Income
Annual Increase
$
%
$
%
%
%
Recurring Operating Expenses
Annual Increase
$
%
$
%
$
%
$
%
$
%
Sell
%
years
%
Result
For the 20 Years Invested
Return (IRR): 18.42% per year
Total Profit when Sold: $402,304.36
Cash on Cash Return: 874.57%
Capitalization Rate: 8.05%
Total Rental Income: $612,644.54
Total Mortgage Payments: $230,227.40
Total Expenses: $180,031.51
Total Net Operating Income: $432,613.03
First Year Income and Expense
Monthly Annual

First Year Expense Breakdown

Breakdown Over Time
Year Annual
Income		 Mortgage Expenses Cash
Flow		 Cash on
Cash Return		 Equity
Accumulated		 If Sold at Year End
Cash to
Receive		 Return
(IRR)