REAL ESTATE CALCULATORS
(More Info)
TEN YEAR FORECAST
RENTAL PROPERTY ALREADY ACQUIRED
© 2005 - 2007
Property Variables:
Your Tax Rates:
Current Value:
?
(a)
Ordinary Income Tax Rate (B):
?
%
Purchase Price:
?
(a)
Federal Capital Gains Tax:
?
%
Rehab Costs :
?
(a)
State Capital Gains Tax:
?
%
First Mortgage:
Depreciation Recapture Federal Tax Rate:
?
%
Original Mortgage Amount:
?
Can You Deduct Operationa
l Losses From Your AGI?
?
YES
NO
Remaining Mortgage Balance:
?
Any Prior Year Carryforward Losses:
?
Original Mortgage Term:
?
30
25
20
15
10
7
5
Years
Your Estimate of Annual Changes:
Mortgage Rate:
?
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
%
Fixed Only
Appreciation/Depreciation of Asset:
?
%
Second Mortgage:
Increase/Decrease Rent:
?
%
Original Mortgage Amount:
?
Increase/Decrease Real Estate Taxes:
?
%
Remaining Mortgage Balance:
?
Increase/Decrease Insurance, Utilities,
Water & Sewer and Maintenance:
?
%
Original Mortgage Term:
?
30
25
20
15
10
7
5
Years
Depreciation Variables:
Mortgage Rate:
?
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
%
Fixed Only
Building Value:
?
Property Revenues and Expenses:
To Date Accumulated Depreciation:
?
Rent
?
Annual
What You Estimate For Commissions
When You Sell:
Real Estate Taxes:
?
Annual
Real Estate Commissions:
?
%
Insurance:
?
Annual
State & Local Transfer Taxes:
Utilities:
?
Annual
State and Local Transfer Taxes:
?
%
Water & Sewer :
?
Annual
Maintenance:
?
Annual
Analytical Finances, Inc. Contents © 2005 - 2007
