Property Analysis H2-2019
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
ABCDEFGHIJKLMNOPQRST
1
Yearly rate of return
32.1%
Portfolio value (equity + refi cash)
$143,233
2
Portfolio earnings (NPV)
$133,567
3
4
Cash Flow
5
Equity Value
H1 2019H2 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$59,605$1,076$1,228$1,228$632$632$2,416$2,416$669$669$596$596$1,410$1,410$1,677$1,677-$21,013
7
Property 2$48,940$1,764$2,531$2,531$2,063$2,063-$285-$285$1,747$1,747-$23,462
8
Property 3$24,459$2,677$2,550$2,550-$24,578
9
Cash from refi$35,987
10
Total+equity →$138,520$6,309$6,309-$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
0123456789101112131415
16
Present Value
$138,520$6,435$6,564-$23,223$41,870$2,352$2,399$2,776$2,832-$27,327$726$1,753$1,789$2,169$2,212-$28,281
17
18
Cash remaining from refi
$10,229
19
20
21
22
23
24
Loading...