DFW Properties Foreclosure Property Home Equity Structure

Explore

Machine Room
Machine Room

Mortgage Months:

360

⁠

Loan Amount:

$146,250.00

⁠

Down payment:

$48,750.00

⁠

Monthly Interest Rate:

0.005416666666666667

⁠

Mortgage Payment:

$924.40

⁠

Annual Depreciation Amount:

$8,000.00

⁠

Total Depreciation Amount:

$48,000.00

⁠

Final Property Value:

$309,440.49

⁠

Growth in Property Value:

$114,440.49

⁠

Depreciation Recapture Rate:

0.25

⁠

Sale Costs Excluding Gains Taxes:

$18,566.43

⁠

Total Repairs:

$14,305.06

⁠

Cost basis:

$202,152.53

⁠

Pre-tax net profit from sale:

$95,874.06

⁠

Taxes on Sale:

$26,381.11

⁠

Net profit on sale:

$69,492.95

⁠

Proceeds from sale:

$264,492.95

⁠

Gross Rent:

$182,409.16

⁠

Total mortgage payments:

$66,556.76

⁠

Total property manager:

$16,416.82

⁠

Total insurance:

$2,145.76

⁠

Total utilities:

$37,848.73

⁠

Total property tax:

$15,735.57

⁠

Total expenses:

$153,008.70

⁠

Total depreciation benefit:

$15,840.00

⁠

Total cash from sale:

$462,742.11

⁠

Mortgage A value:

1.0054166666666666

⁠

Loan balance at end:

$179,527.47

⁠

Total cash to owner:

$283,214.65

⁠

Total cash from owner:

$201,758.70

⁠

Net Profit:

$81,455.94

⁠

Annual rate of return:

17.79

⁠

Re-generate schedule

⁠

Delete rows

⁠

Create Amortization Rows

⁠

Revenue Schedule

Revenue Schedule

Year

Month

Balance

Total Paid

Principal Paid

Interest Paid

Rent Collected

Expenses

Profit

Profit from depreciation

After Tax Profit

Property Value

Balance at Start

Count

Min

Max

Sum

Max

Count

Min

Max

Sum

Max

⁠

Want to print your doc?
This is not the way.

Try clicking the ⋯ next to your doc name or using a keyboard shortcut (

CtrlP

) instead.

Machine RoomMachine Room

Machine Room
Machine Room