Discussion | Details | Subject1 | Subject2 | |
Subject 2 - Cash Buyer |
Age | Wage Income |
Rental Cash Flow |
Rental Taxable Income |
Rental Net After Tax Cash Flow |
Taxes | Hshld Budget |
Prop Purchase Out of Pocket |
Savings | Cost of Rentals |
Oustanding Liability |
Net Worth |
|
25 | 50,000 | 0(0.0%) | 0 | 0(0.0%) | -6,431 | -32,677 | 0(0) | 11,164 | 100,000(B) | 0 | 11,164 | |
26 | 52,500 | 0(0.0%) | 0 | 0(0.0%) | -7,056 | -34,083 | 0(0) | 23,088 | 104,000(B) | 0 | 23,088 | |
27 | 55,125 | 0(0.0%) | 0 | 0(0.0%) | -7,713 | -35,559 | 0(0) | 35,815 | 108,160(B) | 0 | 35,815 | |
28 | 57,881 | 0(0.0%) | 0 | 0(0.0%) | -8,402 | -37,110 | 0(0) | 49,389 | 112,486(B) | 0 | 49,389 | |
29 | 60,775 | 0(0.0%) | 0 | 0(0.0%) | -9,125 | -38,738 | 0(0) | 63,859 | 109,111(d) | 0 | 63,859 | |
30 | 63,814 | 0(0.0%) | 0 | 0(0.0%) | -9,885 | -40,447 | 0(0) | 79,275 | 105,838(d) | 0 | 79,275 | |
31 | 67,005 | 0(0.0%) | 0 | 0(0.0%) | -10,683 | -42,242 | 0(0) | 95,690 | 102,663(d) | 0 | 95,690 | |
32 | 70,355 | 0(0.0%) | 0 | 0(0.0%) | -11,520 | -44,126 | 0(0) | 113,159 | 103,690(n) | 0 | 113,159 | |
33 | 73,873 | 0(0.0%) | 0 | 0(0.0%) | -12,400 | -46,105 | 0(0) | 131,741 | 104,727(n) | 0 | 131,741 | |
34 | 77,567 | 0(0.0%) | 0 | 0(0.0%) | -13,323 | -48,183 | 0(0) | 151,497 | 105,774(n) | 0 | 151,497 | |
35 | 81,445 | 0(0.0%) | 0 | 0(0.0%) | -14,293 | -50,364 | 0(0) | 172,492 | 110,005(B) | 0 | 172,492 | |
36 | 85,517 | 0(0.0%) | 0 | 0(0.0%) | -15,311 | -52,655 | 0(0) | 194,795 | 114,405(B) | 0 | 194,795 | |
37 | 89,793 | 0(0.0%) | 0 | 0(0.0%) | -16,380 | -55,060 | 0(0) | 218,477 | 118,981(B) | 0 | 218,477 | |
38 | 94,283 | 0(0.0%) | 0 | 0(0.0%) | -17,588 | -57,521 | 0(0) | 243,592 | 123,740(B) | 0 | 243,592 | |
39 | 98,997 | 0(0.0%) | 0 | 0(0.0%) | -18,908 | -60,066 | 0(0) | 270,205 | 120,028(d) | 0 | 270,205 | |
40 | 103,947 | 0(0.0%) | 0 | 0(0.0%) | -20,294 | -62,739 | 0(0) | 298,396 | 116,427(d) | 0 | 298,396 | |
41 | 109,144 | 0(0.0%) | 0 | 0(0.0%) | -21,750 | -65,546 | 0(0) | 328,251 | 112,934(d) | 0 | 328,251 | |
42 | 114,601 | 0(0.0%) | 0 | 0(0.0%) | -23,278 | -68,493 | 0(0) | 359,859 | 114,063(n) | 0 | 359,859 | |
43 | 120,331 | 0(0.0%) | 0 | 0(0.0%) | -24,882 | -71,587 | 0(0) | 393,314 | 115,204(n) | 0 | 393,314 | |
44 | 126,348 | 0(0.0%) | 0 | 0(0.0%) | -26,567 | -74,836 | 0(0) | 428,716 | 116,356(n) | 0 | 428,716 | |
45 | 132,665 | 0(0.0%) | 0 | 0(0.0%) | -28,335 | -75,000 | 0(0) | 469,497 | 121,010(B) | 0 | 469,497 | |
46 | 139,298 | 0(0.0%) | 0 | 0(0.0%) | -30,193 | -75,000 | 0(0) | 516,192 | 125,850(B) | 0 | 516,192 | |
47 | 146,263 | 0(0.0%) | 0 | 0(0.0%) | -32,143 | -75,000 | 0(0) | 569,195 | 130,884(B) | 0 | 569,195 | |
48 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 583,425 | 136,119(B) | 0 | 583,425 | |
49 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 598,011 | 132,035(d) | 0 | 598,011 | |
50 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 612,961 | 128,074(d) | 0 | 612,961 | |
51 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 628,285 | 124,232(d) | 0 | 628,285 | |
52 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 643,992 | 125,474(n) | 0 | 643,992 | |
53 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 660,092 | 126,729(n) | 0 | 660,092 | |
54 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 676,594 | 127,996(n) | 0 | 676,594 | |
55 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 693,509 | 133,116(B) | 0 | 693,509 | |
56 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 710,847 | 138,441(B) | 0 | 710,847 | |
57 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 728,618 | 143,979(B) | 0 | 728,618 | |
58 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 746,833 | 149,738(B) | 0 | 746,833 | |
59 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 765,504 | 145,246(d) | 0 | 765,504 | |
60 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 784,642 | 140,889(d) | 0 | 784,642 | |
61 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 804,258 | 136,662(d) | 0 | 804,258 | |
62 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 824,364 | 138,029(n) | 0 | 824,364 | |
63 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 844,973 | 139,409(n) | 0 | 844,973 | |
64 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 866,097 | 140,803(n) | 0 | 866,097 | |
65 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 887,749 | 146,435(B) | 0 | 887,749 | |
66 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 909,943 | 152,292(B) | 0 | 909,943 | |
67 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 932,692 | 158,384(B) | 0 | 932,692 | |
68 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 956,009 | 164,719(B) | 0 | 956,009 | |
69 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 979,909 | 159,777(d) | 0 | 979,909 | |
70 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,004,407 | 154,984(d) | 0 | 1,004,407 | |
71 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,029,517 | 150,334(d) | 0 | 1,029,517 | |
72 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,055,255 | 151,837(n) | 0 | 1,055,255 | |
73 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,081,636 | 153,355(n) | 0 | 1,081,636 | |
74 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,108,677 | 154,889(n) | 0 | 1,108,677 | |
75 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,136,394 | 161,085(B) | 0 | 1,136,394 | |
76 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,164,804 | 167,528(B) | 0 | 1,164,804 | |
77 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,193,924 | 174,229(B) | 0 | 1,193,924 | |
78 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,223,772 | 181,198(B) | 0 | 1,223,772 | |
79 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,254,366 | 175,762(d) | 0 | 1,254,366 | |
80 | 0 | 0(0.0%) | 0 | 0(0.0%) | 0 | 0 | 0(0) | 1,285,725 | 170,489(d) | 0 | 1,285,725 | |
Tots | 2,071,527 | 0 | - | 0 | -386,457 (-18.7%) | -1,243,136 | Props 0 | - | Net Apprec. 0 (nan%) | |||
Total Man Hours Managing Properties - 0 Total After-Tax Rental Income & Appreciation - 0(Return on Investment) Total Return Per Property - nan Total Return on Investment Percentage - nan% Total Earnings per hour - nan |