- Rego Realty

Purchase Details

Purchase Price

$

%

Down Payment

$

Mortgage Details

Mortgage Amount

$

Mortgage Length

Years

Interest Rate

%

Monthly Payment

$

Projected Income

Monthly Rent

$

Annual Rent Increase

%

Vacancy

%

Other Income

$

Appreciation

%

Purchase Costs

Total Purchase Costs

$

Monthly Costs

Heat

$

Electricity

$

Water/Sewer

$

Taxes

$

Condo Fees

$

Insurance

$

Vacancy

$

Repairs & Maintenance

$

Property Management

$

Other

$

Total

$

Inflation

%

Results – ROI Table

	Year 1	Year 5	Year 10	Year 15	Year 5
Property Value	364,000.00	425,828.52	518,085.50	630,330.23
Mortgage	274,056.08	248,481.48	212,051.19	169,943.70
Equity	89,943.92	177,347.04	306,034.31	460,386.52
Cash Flow	5,214.72	29,991.12	70,381.56	122,253.84
Profit	25,158.64	137,338.16	306,415.87	512,640.37
To Date Cash ROI %	7.4%	42.8%	100.5%	174.6%
To Date Total ROI %	35.9%	196.2%	437.7%	732.3%
Yearly ROI %	35.9%	39.2%	43.8%	48.8%
(Cashflow Adjusted)	38.8%	68.7%	-8042.4%	-65.4%

Monthly Balance Sheet

Interest

676.67

Mortgage Payment

1,165.44

Monthly Costs

0.00

Total Expenses

1,165.44

Total Income

1,600.00

Cash Flow

434.56

Appreciation

1,166.67

Principal Paydown

488.78

Profit

2,090.01

First Year Balance Sheet

Interest

8,041.41

Mortgage Payment Total

13,985.33

Annual Costs

0.00

Total Expenses

13,985.33

Total Income

19,200.00

Cash Flow

5,214.72

Appreciation

14,000.00

Principal Paydown

5,943.92

Profit

25,158.64

PRINT MY COPY
RESET NUMBERS