Академический Документы
Профессиональный Документы
Культура Документы
in years
Property Purchase Price Mortgage Today Weekly rent Annual exp Gross Yield Net Yield LVR Current Value Equity Interest Rate Loan term Weekly morg Inflation rate
P1 $ 690,000.00 $ 552,000.00 $ 530.00 $ 4,500.00 3.99% 3.34% 73.60% $ 750,000.00 $ 198,000.00 3.99% 24.00 $ 687.54 2.50%
P2 $ 900,000.00 $ 538,000.00 $ 700.00 $ 4,500.00 4.04% 3.54% 56.04% $ 960,000.00 $ 422,000.00 3.99% 23.00 $ 687.53 2.00%
P3 $ 0.00 $ - $ - $ - 0.00% 0.00% 0.00% $ 0.00 $ 0.00 0.00% 10.00 $ - 0.00%
P4 $ 0.00 $ - $ - $ - 0.00% 0.00% 0.00% $ 0.00 $ 0.00 0.00% 10.00 $ - 0.00%
P5 $ 0.00 $ - $ - $ - 0.00% 0.00% 0.00% $ 0.00 $ 0.00 0.00% 10.00 $ - 0.00%
P6 $ 0.00 $ - $ - $ - 0.00% 0.00% 0.00% $ 0.00 $ 0.00 0.00% 0.00 $ - 0.00%
P7 $ 0.00 $ - $ - $ - 0.00% 0.00% 0.00% $ 0.00 $ 0.00 0.00% 0.00 $ - 0.00%
P8 $ 0.00 $ - $ - $ - 0.00% 0.00% 0.00% $ 0.00 $ 0.00 0.00% 0.00 $ - 0.00%
TOTALS $ 1,590,000.01 $ 1,090,000.00 $ 1,230.00 $ 9,000.00 $ 1,710,000.01 $ 620,000.01 63.74% LVR