Hack My Portfolio

	A	B	C	D	E	F	G	H	I
1		Date of Purchase	Purchase Price	Current Market Value	Loan Term	Loan Origination Date	Loan Rate	Outstanding Loan Balance	Rent
2	ID 1	10/10/2014	$‎120,000.00	$‎240,000.00	30-year Fixed	10/1/2018	5.25%	$‎(128,274.06)	$‎1,400.00
3	ID 2	2/9/2015	$‎120,000.00	$‎240,000.00	30-year Fixed	10/1/2018	5.25%	$‎(118,012.10)	$‎1,195.00
4	TN 1	7/9/2015	$‎55,350.00	$‎60,000.00	30-year Fixed	8/1/2015	4.99%	$‎(40,443.79)	$‎695.00
5	TN 2	1/28/2016	$‎72,700.00	$‎85,000.00	30-year Fixed	2/1/2016	4.75%	$‎(51,397.10)	$‎795.00
6	TN 3	1/24/2017	$‎61,000.00	$‎71,000.00	30-year Fixed	2/1/2017	5.00%	$‎(46,930.37)	$‎705.00
7	TN 4	10/1/2017	$‎61,000.00	$‎68,000.00	30-year Fixed	12/1/2017	5.25%	$‎(47,632.61)	$‎705.00
8	TN 5	11/1/2018	$‎81,000.00	$‎85,000.00	30-year Fixed	11/1/2018	5.75%	$‎(64,179.25)	$‎850.00
9	AL 1	8/2/2017	$‎94,900.00	$‎110,000.00	30-year Fixed	8/1/2017	5.13%	$‎(73,672.46)	$‎975.00
10	AL 2	4/18/2018	$‎119,000.00	$‎135,000.00	30-year Fixed	5/1/2018	5.88%	$‎(94,401.77)	$‎1,100.00
11	TOTAL:		$‎784,950.00	$‎1,094,000.00			Average 5.25%	$‎(664,943.51)	$‎8,420.00
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
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