5,10,15 YEAR FORECAST
RENTAL PROPERTY
(not-yet-acquired)
© 2023
Property Variables:
Current Value:
?
Purchase Price:
?
Rehab Costs:
?
First Mortgage:
Mortgage Amount:
?
Mortgage Term:
?
30
25
20
15
10
7
5
Mortgage Rate:
?
2.125
2.250
2.375
2.500
2.625
2.750
2.875
3.000
3.125
3.250
3.375
3.500
3.625
3.750
3.875
4.000
4.125
4.250
4.375
4.500
4.625
4.750
4.875
5.000
5.125
5.250
5.375
5.500
5.625
5.750
5.875
6.000
6.125
6.250
6.250
6.375
6.500
6.625
6.750
6.875
7.000
7.125
7.250
7.375
7.500
7.625
7.750
7.875
8.000
%
Second Mortgage:
Mortgage Amount:
?
Mortgage Term:
?
30
25
20
15
10
7
5
Mortgage Rate:
?
2.125
2.250
2.375
2.500
2.625
2.750
2.875
3.000
3.125
3.250
3.375
3.500
3.625
3.750
3.875
4.000
4.125
4.250
4.375
4.500
4.625
4.750
4.875
5.000
5.125
5.250
5.375
5.500
5.625
5.750
5.875
6.000
6.125
6.250
6.250
6.375
6.500
6.625
6.750
6.875
7.000
7.125
7.250
7.375
7.500
7.625
7.750
7.875
8.000
%
Your Tax Rates:
Federal Capital Gains Tax:
?
%
State Capital Gains Tax:
?
%
Ordinary Income Tax Rate:
?
%
Depreciation Recapture
Federal Tax Rate:
?
%
NII Tax:
?
%
Transfer Tax:
?
%
Depreciation Variables:
Initial Building Value
For Depreciation Purposes:
?
Your Estimate of Annual Changes:
Annual Appreciation/
Depreciation of Asset:
?
%
What You Estimate For
Commissions When You Sell:
Real Estate Commissions:
?
%
Initial Building Value
will be added with
Rehab Costs
to determine an improved building value for accumulated depreciation purposes. This calculator assumes that you use a 27.5 year straight line method of depreciation. (Building Value + Rehab Costs)/27.5. Purchase price is not used to calculate accumulated depreciation, since purchase price includes land value which is not a depreciable asset.
