ENTER TRANSACTION DETAILS HERE

Purchase Price
Down Payment
Loan Interest Rate
Amortization Length (years)
Annual Insurance
Annual Tax Rate
Rental Income
Rent Increase Yearly
Square Footage Of The Unit
Maintenance Fees Per Square Foot
Parking maintenance fee
Locker maintenance fee
Occupancy

Results

Loan Amount
Monthly Payment
Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Montly Rental Income

EXPENSES

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Monthly insurance
Monthly taxes
Condo fees
Monthly mortgage payment
Total Monthly Expenses

Return on Investment

Year 1Year 2Year 3Year 4Year 5Year 6Year 7Year 8Year 9Year 10
Annual Cash Flow After Expenses
Monthly Cash Flow After Expenses
Mortgage Principal Pay Down
Annual Return (ROI)(Including cash flow and principal pay down)

Disclosure: The above amounts are variable and can change at any time. The results you see are intended for informational purposes and may not reflect your actual amounts. Please contact us directly for more information.