| Investment Value | ||||
| Down Payment | Down Payment (%) | |||
| Mortgage Value |
{{mortgageValue | number:0}} |
|||
| Regular Payment | {{payment | number:2}} | |||
| Interest Rate (%) | ||||
| Amortization (yrs) | ||||
| Interest Paid | {{interestPaid | number:2}} | Interest : Principal | {{interestRatio | number:2}} |
Your {{freq}} payment is {{payment | currency}}
| Annual Property Tax | |
| Closing Costs | |
| Monthly Maintenance Fee |
Your monthly debt service is {{monthlyService | currency}}
| Rental Income |
Your net cashflow is {{net | currency}}
Breakdown
| Month | Principal Paid | Equity |
|---|---|---|
| {{month.month}} | {{month.principalPaid | currency}} | {{month.realizedEquity | currency}} |