The Subjects |
Subject 1 invests using financing. He buys a property whenever he gets 20% down plus the closing costs Subject 2 invests using cash. He buys a property whenever he gets the full purchase price plus closing costs. |
Lifetime Subject Breakdown Headings (description) |
Age: | The age of the investor. Begins at age 25, the year the investor graduates from college and begins working and investing. Ends at age 80. This can be adjusted below. |
Wage Income: | The amount of wage income that the investor earns each year working at their profession. This starts at 50k increases by 5% per year and stops at age 60 when they retire. This can be adjusted below. |
Rental Cash Flow: | The amount of annual net-pretax cash flow from all current rental investments (rental income - rental expenses - vacancy loss - mortgage payments if applicable). The subscript percentage shows the return on investment (ROI) for the annual cash flow.This can be adjusted below by adjusting the rental income and rental expense percentages. |
Rental Taxable Income: | The amount of rental income that is taxable after tax deductible mortgage interest, depreciation and expenses. |
Rental Net After Tax Cash Flow: | The net post-tax value of the rental cash flows. Positive taxable rental income produces a lower value, and negative taxable rental income produces a higher post-tax income because of the tax expense or savings associated with the income. Basically, it is your net realizable cash flow of the rental. The subscript percentage shows the return on investment (ROI) for the annual post-tax cash flow. |
Taxes: | Total taxes paid on all forms of income annually. |
Household Budget: | The amount of money spent on personal expenses during the year (rent, gas, utilities, food, ect). This money is consumed and cannot be included in savings. This can be adjusted below. |
Prop Purchase Out of Pocket: | The amount of money spent out of pocket to purchase a property in the specified year. The small subscript number indicates how many properties were purchased in the specific year. |
Savings: | Total cash in savings at the end of the year. The savings interest rate can be modified below. |
Cost of Rentals: | The cost of the specified rental from year to year. The rental values fluctuate from year to year on a 10 year cycle, sometimes falling and sometimes rising. Every rental purchased is essentially the same, but the market price changes overtime. This column reflects the change in market price. The subscript letter next to the price indicates the status of the market B = 4% increase year, d = 3% decrease year, n = flat or 1% increase year. |
Outstanding Liability: | Total outstanding mortgages and lines of credit. |
Net Worth: | Total networth of the investor (Total savings + Total value of Properties owned at todays market price - outstanding liabilities). |