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}} |