Home Investment Forecast

Rental Income*
Mortgage Cost
Margin
Home Value**

Year 1
$ 24,000.00
$ (12,000.00)
$ 12,000.00
$ 170,000.00

Year 2
$ 24,480.00
$ (12,000.00)
$ 12,480.00
$ 171,700.00

Year 3
$ 24,969.60
$ (12,000.00)
$ 12,969.60
$ 173,417.00

Year 4
$ 25,468.99
$ (12,000.00)
$ 13,468.99
$ 175,151.17

Year 5
$ 25,978.37
$ (12,000.00)
$ 13,978.37
$ 176,902.68

Year 6
$ 26,497.94
$ (12,000.00)
$ 14,497.94
$ 178,671.71

Year 7
$
27,027.90
$ (12,000.00)
$
15,027.90
$ 180,458.43

Year 8
$ 27,568.46
$ (12,000.00)
$ 15,568.46
$ 182,263.01

Year 9
$ 28,119.83
$ (12,000.00)
$ 16,119.83
$ 184,085.64

Year 10
$ 28,682.22
$ (12,000.00)
$ 16,682.22
$ 185,926.50

Rental Income*
Mortgage Cost
Margin
Home Value**

Year 11
$ 29,255.87
$ (12,000.00)
$ 17,255.87
$ 187,785.76

Year 12
$ 29,840.98
$ (12,000.00)
$ 17,840.98
$ 189,663.62

Year 13
$ 30,437.80
$ (12,000.00)
$ 18,437.80
$ 191,560.26

Year 14
$ 31,046.56
$ (12,000.00)
$ 19,046.56
$ 193,475.86

Year 15
$ 31,667.49
$ (12,000.00)
$ 19,667.49
$ 195,410.62

Year 16
$ 32,300.84
$ (12,000.00)
$ 20,300.84
$ 197,364.72

Year 17
$
32,946.86
$ (12,000.00)
$
20,946.86
$ 199,338.37

Year 18
$ 33,605.79
$ (12,000.00)
$ 21,605.79
$ 201,331.75

Year 19
$ 34,277.91
$ (12,000.00)
$ 22,277.91
$ 203,345.07

Year 20
$ 34,963.47
$ (12,000.00)
$ 22,963.47
$ 205,378.52

Rental Income*
Mortgage Cost
Margin
Home Value**

Year 21
$ 35,662.74
$ (12,000.00)
$ 23,662.74
$ 207,432.31

Year 22
$ 36,375.99
$ (12,000.00)
$ 24,375.99
$ 209,506.63

Year 23
$ 37,103.51
$ (12,000.00)
$ 25,103.51
$ 211,601.70

Year 24
$ 37,845.58
$ (12,000.00)
$ 25,845.58
$ 213,717.71

Year 25
$ 38,602.49
$ (12,000.00)
$ 26,602.49
$ 215,854.89

Year 26
$ 39,374.54
$ (12,000.00)
$ 27,374.54
$ 218,013.44

Year 27
$
40,162.03
$ (12,000.00)
$
28,162.03
$ 220,193.57

Year 28
$ 40,965.28
$ (12,000.00)
$ 28,965.28
$ 222,395.51

Year 29
$ 41,784.58
$ (12,000.00)
$ 29,784.58
$ 224,619.46

Year 30
$ 42,620.27
$ (12,000.00)
$ 30,620.27
$ 226,865.66

Total Rental Income

Total Mortgage Cost
Home value@30 yrs
Total Margin

$
$
$
$

973,633.90
(360,000.00)
226,865.00
840,498.90

* Forecasted 2% increase in rent revenue each year

** Forecasted 1% increase in home value each year