Buying An Investment Property Before A First Home

	B	C	D	G	H
1
2	Very High Cost of Living Example		Annual Inflation	Rental CoC Returns	8%
3	Monthly Rent	$6,000	3%	Rental Income Inflation	3%
4
5				Home Purchase Appreciation	3%
6	Home Purchase Price	$1,300,000
7	Principal & Interest	$7,183	N/A
8	Taxes	$1,284	2%
9	Insurance	$453	3%
10	Maintenance	$1,083	3%
11	HOA	$600	3%
12
13	Median Cost of Living Example		Annual Inflation
14	Monthly Rent	$2,000	3%
15
16
17	Home Purchase Price	$416,000
18	Principal & Interest	$3,823	N/A
19	Taxes	$347	3%
20	Insurance	$150	3%
21	Maintenance	$347	3%
22	HOA	$0	3%
23
24	Low Cost of Living Example		Annual Inflation
25	Monthly Rent	$1,400	3%
26
27
28	Home Purchase Price	$144,000
29	Principal & Interest	$748	N/A
30	Taxes	$201	3%
31	Insurance	$51	3%
32	Maintenance	$120	3%
33	HOA	$0	3%
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