DiscussionDetailsSubject1Subject2
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
2550,0000(0.0%)00(0.0%)-6,431-32,6770(0)11,164100,000(B)011,164
2652,5000(0.0%)00(0.0%)-7,056-34,0830(0)23,088104,000(B)023,088
2755,1250(0.0%)00(0.0%)-7,713-35,5590(0)35,815108,160(B)035,815
2857,8810(0.0%)00(0.0%)-8,402-37,1100(0)49,389112,486(B)049,389
2960,7750(0.0%)00(0.0%)-9,125-38,7380(0)63,859109,111(d)063,859
3063,8140(0.0%)00(0.0%)-9,885-40,4470(0)79,275105,838(d)079,275
3167,0050(0.0%)00(0.0%)-10,683-42,2420(0)95,690102,663(d)095,690
3270,3550(0.0%)00(0.0%)-11,520-44,1260(0)113,159103,690(n)0113,159
3373,8730(0.0%)00(0.0%)-12,400-46,1050(0)131,741104,727(n)0131,741
3477,5670(0.0%)00(0.0%)-13,323-48,1830(0)151,497105,774(n)0151,497
3581,4450(0.0%)00(0.0%)-14,293-50,3640(0)172,492110,005(B)0172,492
3685,5170(0.0%)00(0.0%)-15,311-52,6550(0)194,795114,405(B)0194,795
3789,7930(0.0%)00(0.0%)-16,380-55,0600(0)218,477118,981(B)0218,477
3894,2830(0.0%)00(0.0%)-17,588-57,5210(0)243,592123,740(B)0243,592
3998,9970(0.0%)00(0.0%)-18,908-60,0660(0)270,205120,028(d)0270,205
40103,9470(0.0%)00(0.0%)-20,294-62,7390(0)298,396116,427(d)0298,396
41109,1440(0.0%)00(0.0%)-21,750-65,5460(0)328,251112,934(d)0328,251
42114,6010(0.0%)00(0.0%)-23,278-68,4930(0)359,859114,063(n)0359,859
43120,3310(0.0%)00(0.0%)-24,882-71,5870(0)393,314115,204(n)0393,314
44126,3480(0.0%)00(0.0%)-26,567-74,8360(0)428,716116,356(n)0428,716
45132,6650(0.0%)00(0.0%)-28,335-75,0000(0)469,497121,010(B)0469,497
46139,2980(0.0%)00(0.0%)-30,193-75,0000(0)516,192125,850(B)0516,192
47146,2630(0.0%)00(0.0%)-32,143-75,0000(0)569,195130,884(B)0569,195
4800(0.0%)00(0.0%)000(0)583,425136,119(B)0583,425
4900(0.0%)00(0.0%)000(0)598,011132,035(d)0598,011
5000(0.0%)00(0.0%)000(0)612,961128,074(d)0612,961
5100(0.0%)00(0.0%)000(0)628,285124,232(d)0628,285
5200(0.0%)00(0.0%)000(0)643,992125,474(n)0643,992
5300(0.0%)00(0.0%)000(0)660,092126,729(n)0660,092
5400(0.0%)00(0.0%)000(0)676,594127,996(n)0676,594
5500(0.0%)00(0.0%)000(0)693,509133,116(B)0693,509
5600(0.0%)00(0.0%)000(0)710,847138,441(B)0710,847
5700(0.0%)00(0.0%)000(0)728,618143,979(B)0728,618
5800(0.0%)00(0.0%)000(0)746,833149,738(B)0746,833
5900(0.0%)00(0.0%)000(0)765,504145,246(d)0765,504
6000(0.0%)00(0.0%)000(0)784,642140,889(d)0784,642
6100(0.0%)00(0.0%)000(0)804,258136,662(d)0804,258
6200(0.0%)00(0.0%)000(0)824,364138,029(n)0824,364
6300(0.0%)00(0.0%)000(0)844,973139,409(n)0844,973
6400(0.0%)00(0.0%)000(0)866,097140,803(n)0866,097
6500(0.0%)00(0.0%)000(0)887,749146,435(B)0887,749
6600(0.0%)00(0.0%)000(0)909,943152,292(B)0909,943
6700(0.0%)00(0.0%)000(0)932,692158,384(B)0932,692
6800(0.0%)00(0.0%)000(0)956,009164,719(B)0956,009
6900(0.0%)00(0.0%)000(0)979,909159,777(d)0979,909
7000(0.0%)00(0.0%)000(0)1,004,407154,984(d)01,004,407
7100(0.0%)00(0.0%)000(0)1,029,517150,334(d)01,029,517
7200(0.0%)00(0.0%)000(0)1,055,255151,837(n)01,055,255
7300(0.0%)00(0.0%)000(0)1,081,636153,355(n)01,081,636
7400(0.0%)00(0.0%)000(0)1,108,677154,889(n)01,108,677
7500(0.0%)00(0.0%)000(0)1,136,394161,085(B)01,136,394
7600(0.0%)00(0.0%)000(0)1,164,804167,528(B)01,164,804
7700(0.0%)00(0.0%)000(0)1,193,924174,229(B)01,193,924
7800(0.0%)00(0.0%)000(0)1,223,772181,198(B)01,223,772
7900(0.0%)00(0.0%)000(0)1,254,366175,762(d)01,254,366
8000(0.0%)00(0.0%)000(0)1,285,725170,489(d)01,285,725
Tots2,071,5270 - 0-386,457
(-18.7%)
-1,243,136Props 0 - Net Apprec. 0
(
Warning: Division by zero in /home4/blame7/public_html/prog/LongTermREInvestAnalysis.php on line 571
0.0%)
Total Man Hours Managing Properties - 0
Total After-Tax Rental Income & Appreciation - 0(Return on Investment)
Total Return Per Property -
Warning: Division by zero in /home4/blame7/public_html/prog/LongTermREInvestAnalysis.php on line 578
0
Total Return on Investment Percentage -
Warning: Division by zero in /home4/blame7/public_html/prog/LongTermREInvestAnalysis.php on line 579
0.00%
Total Earnings per hour -
Warning: Division by zero in /home4/blame7/public_html/prog/LongTermREInvestAnalysis.php on line 580
0