Copy of House vs rent by  ab1chf  ab1chf 
  Log In  |  Create a FREE Account  |  Everyone's Spreadsheets  |  Tags  |  Help  
 Saving... 
  login to save   undo redo  |  bold italic font text underline more font formatting  |  align left align center align right  |  text color background text color  |  sum hide/show tools
  fx
Sell450000435000
Buy210000210000
Profit240000225000
Years78
Debt160000145000
Down5000065000
Monthly1064.481026.3
Monthly Sum89416.3298524.79999999999
Balance145622.52130985.27
Total Input285038.83999999996320085.07
Net164961.16000000003114914.93
Rent11002100
Total Rent92400201600
Profit over rent276120.87000000005337642.4475
Return on equity1.98054912079159771.9805491207915977
Return per year9.1%8.91%
Appreciation11.5%9.5%
Interest paid75038.8484510.06999999999
Tax Saved18759.7121127.517499999998
Closing7975
Property Tax2200
 
Average Rating:  Not rated (Not yet rated)
 
Name:  Copy of House vs rent by  ab1chf ab1chf 
Description:  (no description yet)
Tags:  tax rent buy house save  
[ default color ]
 
 recent: