ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
Passive Partner InputsPassive Partner Projected Profits
2
3
Investment (Minimum of 24 months)$500,000.00Guaranteed Monthly Cashflow$3,333.33
4
5
6
Guaranteed Annual Cashflow$40,000.00
7
8
9
10
Active Partner InputsActive Partner Projected Profits
11
12
Investment Amount$50,000.00Cash Flow
13
Monthly$1,019.11
14
Purchase Price of Property$350,000.00Total$36,687.86
15
ROI24.46%
16
Down Payment (Percentage)25%
17
Equity Growth (based on the last 50 years of data in Tampa)
18
Interest Rate (Percentage)7.50%Monthly$1,444.18
19
Total$51,990.54
20
Who's Holding the Mortgage?Partner (me)ROI34.66%
21
22
Bedroom Count4 BedroomOverall
23
Monthly$2,463.29
24
Total Months Invested (Minimum of 36)
36Total$88,678.40
25
ROI59.12%
26
Preferred Zip Code33602
27
Owner Percentage (Responsible for this % of business expenses)
28
51.02%
29
30
31
32
33
34
35
ONLY EDIT COLUMN B FOR YOUR ESTIMATED RETURNS. EDITING OTHER CELLS WILL RUIN THE CALCULATIONS!!!
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