Da' Numbas
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2984 National Avenue
Rent Increases:3%
2
(232,500)
3
930,000Price20187,200
Rent payments
4
232,500Down payment20197,416
5
697,500Mortgage20207,638
6
3,960
Monthly mortgage payment (5.5%)
20217,868
7
930Property taxes20228,104
8
(900)Depreciation20238,347
9
167Insurance20248,597
10
400Maintenance20258,855
11
4,557Monthly expense20269,121
12
7,200Rent20279,394
13
2,643Cash flow positive20289,676
14
20299,966
15
13.64%
Current yield on down payment
203010,265
16
203110,573
17
203210,891
18
203311,217
19
203411,554
20
203511,901
21
203612,258
22
203712,625
23
203813,004
24
203913,394
25
204013,796
26
204114,210
27
204214,636
28
204315,075
29
204415,527
30
204515,993
31
204616,473
32
204716,967
33
20482,517,4762,500,000
Estimate of price in 30 years
34
9.730%
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100
Loading...
 
 
 
2984 National Avenue
 
 
Main menu