Leasing your property comes with a bunch of perks, making it a savvy move for owners who want to get the most out of their investment without giving up ownership.
$0.00
$30,000
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
INCOME ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
---|---|---|---|---|---|---|---|---|
Gross Scheduled Income | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Less Vacancy Allowance | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Gross Operating Income | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Property Taxes | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Insurance | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Utilities | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
Homeowners Association | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
Maintenance Reserve | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Property Management | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Total Operating Expenses | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Net Operating Income | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Capitalization (Cap) Rate (%) | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
Less Mortgage Expense | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
CASH FLOW | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Cash on Cash Return | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
EQUITY ANALYSIS | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
Property Value | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Plus Appreciation | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Less Mortgage Balance | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
TOTAL EQUITY | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Total Equity (%) | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
FINANCIAL PERFORMANCE | YEAR 1 | YEAR 2 | YEAR 3 | YEAR 4 | YEAR 5 | YEAR 10 | YEAR 20 | YEAR 30 |
---|---|---|---|---|---|---|---|---|
Cumulative Net Cash Flow | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Cumulative Appreciation | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Total Net Profit if Sold | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN | $NaN |
Annualized Return (IRR) | - | 10.9% | 15.7% | 17.6% | 18.4% | 18.6% | 17.5% | 16.9% |