ENTER TRANSACTION DETAILS HERE    
Purchase Price $ Homeowners Insurance $
Down Payment $ Yearly Taxes $
Loan Interest Rate   % Monthly expenses/
Maintenance fees
$
Loan Term in Years   Monthly Rental $
Inflation
(for ins, taxes, expenses)
   % Rent Increase Yearly    %
Property Value Growth
(real estate appreciation)
   % Your Gross Income
(for tax calculation)
$
RESULTS      
Loan Amount     $ Monthly Payment     $
 
 
INCOME Year 1 Year 2 Year 3 Year 4 Year 5
Rental Income
EXPENSES          
Insurance
Taxes
Monthly Expenses/Fees
Total Payments
Total Expenses
CASH FLOW          
Cash Flow
TAX DEDUCTION          
Interest Expense
+ Depreciation*
+ Ins, Tax, other expenses
- Rental Income
Total Tax Deduction
TAX SAVED**
NET WORTH          
After Tax Cash Flow
Principal Paid (est)
Property Value
Yearly addition to
Net Worth
Assumptions: 
* 27.5 yr straight line depreciation, deduction may be limited with high gross income.  Depreciation is based on the value of the property without the land.   In this calculation we are allocating 10% of the purchase price to the land and the remainder to the property.
** 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.
Results from this calculator is deemed reliable but not guaranteed. For Investment property contact Chet@wilke.net or 972-754-2484