|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Basement/Secondary Suite Strategy Report
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Time Horizon (years)
|
|
|
Unable to load Flash content. The Charts Control requires Flash Player 9.0.45 or higher.
You can download the latest version of Flash Player from the
Adobe Flash Player Download Center |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Projected Property Value
|
|
|
Property Value
|
Payments
|
|
|
|
|
|
|
Projected Mortgage Balance
|
|
Owner's Equity
|
|
|
|
|
|
|
|
|
Projected Owner's Equity
|
|
Mortgage Value
|
|
|
|
|
|
|
|
|
|
|
Payments by Tenant
|
|
|
|
|
|
|
|
|
Equity from Market Growth
|
|
Payments By Owner
|
|
|
|
|
|
|
|
|
Equity Purchased by Owner*
|
|
|
|
|
|
|
|
|
|
|
Equity Funded by Tenant
|
|
|
|
|
|
|
|
|
|
|
Total Projected Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Payments**
|
|
|
|
|
|
|
|
|
|
|
Total Paid by Home Owner
|
|
|
|
|
|
|
|
|
|
|
Total Paid by Tenant
|
|
|
|
|
|
|
|
|
|
|
% Paid by Home Owner
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage Payments
|
|
|
|
|
|
|
|
|
|
|
Total Interest Paid
|
|
|
|
|
|
|
|
|
|
|
Total principal Paid
|
|
|
|
|
|
|
|
|
|
|
Total Additional Payments
|
|
|
|
|
|
|
|
|
|
|
Total Rent Collected
|
|
|
|
|
|
|
|
|
|
|
Total Expenses Paid
|
|
|
|
|
|
|
|
|
|
|
Income Tax Paid
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Includes down payment/current equity
|
|
|
|
|
|
|
|
|
**Includes all expenses, taxes and mortgage
payments
|
|
|
|
|
|
|
|
| |
At the End of the Mortgage
|
|
|
|
|
|
|
Years
|
|
|
|
|
|
|
|
|
|
|
|
|
Unable to load Flash content. The Charts Control requires Flash Player 9.0.45 or higher.
You can download the latest version of Flash Player from the
Adobe Flash Player Download Center |
|
|
|
|
|
|
|
Projected Property Value
|
|
|
|
|
|
|
|
|
|
|
Number of Years to Repay
|
|
|
Total Payments
|
|
|
|
|
|
|
|
Number of Payments Made
|
|
|
Home Owner
|
|
|
|
|
|
|
| |
|
|
|
Tenant
|
|
|
|
|
|
|
|
Total Payments*
|
|
|
|
|
|
|
|
|
|
|
Total Paid by Home Owner*
|
|
|
|
|
|
|
|
|
|
|
Total Paid by Tenant
|
|
|
|
|
|
|
|
|
|
|
% Paid by Home Owner
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
*Includes all expenses, taxes and mortgage payments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
|
| |
All results are
calculated based on the input variables provided by the user, and assumptions
that are believed to be reasonable. UltimateCalculators.com does not make any
express or implied warranties with respect to the information or results in
connection to this, or any other calculator. UltimateCalculators.com will not
be held liable for any losses or damages resulting from any errors or
omissions in any information or results, or any action or decision made by
users in reliance on any information or results. Please consult a financial
professional when making important financial decisions. Parts of this page
are copyrighted © 2002-2007 Framtidsforum I&M AB, SWEDEN.
|
|
|
|
|
|
© Copyright UltimateCalculators.com 2010, All
Rights Reserved.
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
