Investment Estimator




  
Results
Loan Amount   
Monthly Payment   
INCOME Year 1 Year 2 Year 3 Year 4 Year 5
Rent
EXPENSES      
Insurance
Taxes
Fees
Mortgage
Total
CASH FLOW        
Cash Flow
DEDUCTIONS        
Interest
+ Deprec*
+ Ins,Tax,Etc
- Rent
Total Tax Deduction
TAX SAVED**
           
NET WORTH        
After Tax Cash Flow
Principal
Prop Value
Yearly addition to
Net Worth
           
Assumptions: 
*7.5 / 30 yr fixed mortgage, 500 yearly insurance, 6% Real estate appreciation and 4% inflation. * 27.5 yr straight line depreciation, deduction may be limited with high gross income.  Depreciation is based on the value of the home without the land.   In this calculation we are allocating 10% of the purchase price to the land and the remainder to the residence.
** 2001 Federal Filing Status Single  (most conservative tax rate)  Keep in mind that your tax deduction may also be limited with an adjusted gross income over $100,000.  See your tax advisor for details.