Property Analysis H1-2019
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
View only
 
 
ABCDEFGHIJKLMNOPQRS
1
Yearly rate of return
29.9%
Portfolio value (equity + refi cash)
$114,357
2
Portfolio earnings (NPV)
$99,883
3
4
Cash Flow
5
Equity Value
H2 2018H1 2018H2 2017H1 2017
H2 2016
H1 2016
H2 2015
H1 2015
H2 2014
H1 2014
H2 2013
H1 2013
H2 2012
H1 2012
H2 2011
6
Property 1$49,500$1,531$1,531$632$632$2,416$2,416$669$669$596$596$1,410$1,410$1,677$1,677-$21,013
7
Property 2$44,231$2,531$2,531$2,063$2,063-$285-$285$1,747$1,747-$23,462
8
Property 3$10,397$2,550$2,550-$24,578
9
Cash from refi$35,987
10
Total+equity →$110,739$6,611-$21,883$38,682$2,131$2,131$2,417$2,417-$22,866$596$1,410$1,410$1,677$1,677-$21,013
11
12
Discount Rate Per Half
2.00%
13
14
Discounted Cash Flow
15
Half years ago
01234567891011121314
16
Present Value
$110,739$6,744-$22,768$41,049$2,306$2,352$2,722$2,776-$26,791$712$1,719$1,753$2,127$2,169-$27,726
17
18
Cash remaining from refi
$10,229
19
20
21
22
23
24
25
26
27
28
29
30
Loading...
Main menu