{{details.name}}
{{details.notes}}
| Asking Price ($) | {{details.askingPrice|currency}} |
|---|---|
| Offer ($) | {{details.price|currency}} |
| Closing Costs ($) | {{details.closing*details.price/100|currency}} |
| Mortgage Amount | {{mortgageTotal|currency}} |
| Down Payment (%) | {{details.down}}% |
| Down Payment ($) | {{mortgage.down()|currency}} |
| Amortization (years) | {{details.amortization}} |
| Interest Rate | {{details.interest_rate}}% + {{details.interest_rate_increase}}% / ᴀ |
| Property Tax | {{details.property_tax|currency}} * {{details.tax_increase}}% / ᴀ |
| Depreciable Percent | {{details.depreciable_percentage}}% / ᴀ |
| Taxable Rate | {{details.taxrate}}% / ᴀ |
Income
No income.
| Source | Monthly Income | Vac Rate | Est. Annual Change |
|---|---|---|---|
| {{income.name}} | {{income.value|currency}} | {{income.vac_rate}}% | {{income.annual_increase}}% |
Expenses
No expenses.
| Expense | Monthly Expense | Est. Annual Change |
|---|---|---|
| {{expense.name}} | {{expense.value | number:2}} ({{expense.calculated}}) | {{expense.annual_increase}}% |
Details
| Period | {{balance.period + 1}} |
|---|---|
| ROI | {{balance.roi * 100 | number:2}}% |
| Cap Rate | {{balance.cap_rate * 100 | number:2}}% |
| Net Before Deductions | {{balance.net_before_deductions|currency}} |
| Net After Deductions | {{balance.net_after_deductions|currency}} |
| Principal | {{balance.P | currency}} |
| Equity | {{balance.equity | currency}} |
| Gross Expenses | {{balance.expenses + balance.interest_paid|currency}} |
| Gross Income | {{balance.income|currency}} |
| Interest Rate | {{balance.interest_rate * 100 | number:2}}% |
| Payment | {{balance.payment|currency}} |
Gross Expenses
| Period | {{balance.period + 1}} |
|---|---|
| Interest Payment | {{balance.interest_paid | currency}} |
| {{expense.name}} | {{balance.expenses_calculated[$parent.$index].cost | currency}} |
Gross Income
| Period | {{balance.period + 1}} |
|---|---|
| {{income.name}} | {{balance.incomes_calculated[$parent.$index].value | currency}} |
Sources of Net Income
| Period | {{balance.period + 1}} |
|---|---|
| Gross Income | {{balance.income|currency}} |
| Depreciation Deductible | {{balance.deductions_from_depreciation|currency}} |
| Expenses Deductible | {{balance.deductions_from_expenses|currency}} |
| Interest Deductible | {{balance.interest_deductible|currency}} |