| YEAR 1 | YEAR 5 | YEAR 10 | YEAR 25 | |
|---|---|---|---|---|
| INITIAL PURCHASE PRICE | ||||
| FUTURE PURCHASE PRICE | ||||
| FUTURE PRICE PER SQ. FT. | ||||
| RENT PER YEAR | ||||
| RENT PER MONTH | ||||
| PROPERTY TAXES | ||||
| INSURANCE | ||||
| CONDO MAINTENANCE FEES | ||||
| PROPERTY MANAGEMENT FEE | ||||
| ANNUAL INCOME LESS EXPENSES | ||||
| ANNUAL MORTGAGE PMTS | ||||
| NET CASH FLOW | ||||
| PRINCIPAL PAID DOWN | ||||
| NET INCOME | ||||
| ANNUAL APPRECIATION | ||||
| TOTAL ANNUAL ROI | ||||
| TOTAL PROFIT (CASH FLOW + SELLING PROFIT) | ||||
| RETURN ON INVESTED CAPITAL |
Our experience was great! Working with Ryan was a pleasure and we’d be sure to do it again. We’ve recommended Ryan to all of our friends and family and look forward to our next project!
- Kevin and Margaret Montrose