Property Variables:
Current Value:
?
Purchase Price:
?
Rehab Costs :
?
First Mortgage:
Original Mortgage Balance:
?
Remaining Mortgage Balance:
?
Original Mortgage Term [Years]:
?
30
25
20
15
10
7
5
Mortgage Rate [Fixed Only]:
?
6.125
1
1.125
1.25
1.375
1.5
1.625
1.75
1.875
2
2.125
2.25
2.375
2.5
2.625
2.75
2.875
3
3.125
3.25
3.375
3.5
3.625
3.75
3.875
4
4.125
4.25
4.375
4.5
4.625
4.75
4.875
5
5.125
5.25
5.375
5.5
5.625
5.75
5.875
6
6.125
6.25
6.375
6.5
6.625
6.75
6.875
7
7.125
7.25
7.375
7.5
7.625
7.75
7.875
8
8.125
8.25
8.375
8.5
8.625
8.75
8.875
9
9.125
9.25
9.375
9.5
9.625
9.75
9.875
10
%
Second Mortgage:
Original Mortgage Balance:
?
Remaining Mortgage Balance:
?
Original Mortgage Term [Years]:
?
30
25
20
15
10
7
5
Mortgage Rate [Fixed Only]:
?
6.125
1
1.125
1.25
1.375
1.5
1.625
1.75
1.875
2
2.125
2.25
2.375
2.5
2.625
2.75
2.875
3
3.125
3.25
3.375
3.5
3.625
3.75
3.875
4
4.125
4.25
4.375
4.5
4.625
4.75
4.875
5
5.125
5.25
5.375
5.5
5.625
5.75
5.875
6
6.125
6.25
6.375
6.5
6.625
6.75
6.875
7
7.125
7.25
7.375
7.5
7.625
7.75
7.875
8
8.125
8.25
8.375
8.5
8.625
8.75
8.875
9
9.125
9.25
9.375
9.5
9.625
9.75
9.875
10
%
Property Revenues and Expenses:
Rent [Annual]:
?
Real Estate Taxes [Annual]:
?
Maintenance [Annual]:
?
Your Tax Rates:
Ordinary Income Tax Rate (B):
?
%
Federal Capital Gains Tax:
?
%
State Capital Gains Tax:
?
%
Depreciation Recapture Federal Tax Rate:
?
%
Can You Deduct Operational Losses From Your AGI?
?
YES
NO
Any Prior Year Carryforward Losses:
?
Your Estimate of Annual Changes:
Appreciation/Depreciation of Asset:
?
%
Increase/Decrease Rent:
?
%
Increase/Decrease Real Estate Tax:
?
%
Increase/Decrease Maintenance:
?
%
Depreciation Variables :
Building Value:
?
To Date Accumulated Depreciation:
?
Estimated Real Estate Commission:
Real Estate Commissions:
?
%
Please do not leave any box empty. If you do not want to include a variable then enter zero. Adjust the numbers to coincide with your circumstances.
By Using This Website You Agree That You Have Read and Understand Our Disclaimer!
Analytical Finances, Inc. Contents © 2005