Condo - Net Income ($325,000) Annual Cash Flow Initial Year...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
E-Park Real Estate Author Date Purpose To calculate the net present value of condo investment
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
E-Park Real Estate Assumptions Return on Investment Cost of Condo $325,000  Discount Rate Lifetime of Investment 10 NPV of Investment Salvage Value $0  IRR Sale Value $450,000  Tax Rate 34% Annual Income Statement Initial Year 1 Year 2 Year 3 Annual Rental Income $0  Proceeds from Condo Sale $0  Total $0  Expenses Condo Purchase $325,000  Property Taxes Expenses Total $325,000  Initial Earnings ($325,000) Depreciation of Condo Taxable Income ($325,000) Tax on Rental Income $0  Tax on Condo Sale $0  Total $0 
Background image of page 2
Background image of page 3
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: Net Income ($325,000) Annual Cash Flow Initial Year 1 Year 2 Year 3 Net Income ($325,000) $0 $0 $0 Depreciation Add Back $0 $0 $0 Net Cash Flow ($325,000) $0 $0 $0 Cumulative Cash Flow ($325,000) ($325,000) ($325,000) ($325,000) Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 ($325,000) ($325,000) ($325,000) ($325,000) ($325,000) ($325,000) ($325,000)...
View Full Document

Page1 / 3

Condo - Net Income ($325,000) Annual Cash Flow Initial Year...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online