Investment Super Calculator

  Yr1 Yr2 Yr3 Yr4 Yr5        
Investment   Change numbers as desired. Total return and ROI will be updated after you enter a new number  
Mortgage Balance  
Property Cost    
Annual Increase in Homes Value    
ReSale Value  
Building Value for Depreciation  
Projected Closing Costs     Sale Price  
Cash Working Balance     Add Back Depreciation  
      Closing Costs/RE Fees Est. 7%
Potential Income   Return on Sale  
Vacancy Rate          
Less Vacancy Rate (5%)   After Tax Return  
Effective Gross Income        
      Total Return  
Taxes   ROI  
Other Expenses  
Total Operating Expenses  
Mortgage Rate  
Mortgage Interest   Assumptions  
Total Expenses  
      5 year investment  
Net Income   No increase in rent  
Net Operating Income   No increase in expenses  
      Vacancy rate = 5%  
Total Mortgage Payments  
Cash Income  
     
Plus Principal  
Less Depreciation  
Taxable Income  
Rate(36%)  
Total After Taxes  
ROI