Purchase price 600000 Rent 3000

Condo fees 12660 Yearly Yearly rent 36000 Semi annual interest rate
Property taxes 3600 Yearly
Maintenance 600 Yearly 1055
Down payment 120000 300
Deed tax 18000 One time(purchasing) 50
Other expenses 2000 One time(selling) 60 2524.61
6.666666667
1943.789584

3415.456251 1602.6607136148
3074.3273802815

1.0404
0.0404
3.6021E+11
=
((1+i/n)^n)-1 0.485947396 Compound 2
0 1 Repaid Remaining
19437.89584 1 0.980392 1578.72 1600 478400
1943.789584 2 0.961169 1573.44 1600 476800
3 0.942322 1568.16 1600 475200
4 0.923845 1562.88 1600 473600
5 0.905731 1557.6 1600 472000
6 0.887971 1552.32 1600 470400
0.003338876 -0.916388889 0.181033 7 0.87056 1547.04 1600 468800
8 0.85349 1541.76 1600 467200
0.0033 9 0.836755 1536.48 1600 465600
10 0.820348 1531.2 1600 464000
1600 11 0.804263 1525.92 1600 462400
12 0.788493 1520.64 1600 460800
13 0.773033 1515.36 1600 459200
14 0.757875 1510.08 1600 457600
15 0.743015 1504.8 1600 456000
16 0.728446 1499.52 1600 454400
17 0.714163 1494.24 1600 452800
18 0.700159 1488.96 1600 451200
19 0.686431 1483.68 1600 449600
20 0.672971 1478.4 1600 448000 37333.33
21 0.659776 1473.12 1600 446400
22 0.646839 1467.84 1600 444800
23 0.634156 1462.56 1600 443200
24 0.621721 1457.28 1600 441600
25 0.609531 1452 1600 440000
26 0.597579 1446.72 1600 438400
27 0.585862 1441.44 1600 436800
28 0.574375 1436.16 1600 435200
29 0.563112 1430.88 1600 433600
30 0.552071 1425.6 1600 432000
31 0.541246 1420.32 1600 430400
32 0.530633 1415.04 1600 428800
33 0.520229 1409.76 1600 427200
34 0.510028 1404.48 1600 425600
35 0.500028 1399.2 1600 424000
36 0.490223 1393.92 1600 422400
37 0.480611 1388.64 1600 420800
38 0.471187 1383.36 1600 419200
39 0.461948 1378.08 1600 417600
40 0.45289 1372.8 1600 416000
41 0.44401 1367.52 1600 414400
42 0.435304 1362.24 1600 412800
43 0.426769 1356.96 1600 411200
44 0.418401 1351.68 1600 409600
45 0.410197 1346.4 1600 408000
46 0.402154 1341.12 1600 406400
47 0.394268 1335.84 1600 404800
48 0.386538 1330.56 1600 403200
49 0.378958 1325.28 1600 401600
50 0.371528 1320 1600 400000 66666.67
51 0.364243 1314.72 1600 398400
52 0.357101 1309.44 1600 396800
53 0.350099 1304.16 1600 395200
54 0.343234 1298.88 1600 393600
55 0.336504 1293.6 1600 392000
56 0.329906 1288.32 1600 390400
57 0.323437 1283.04 1600 388800
58 0.317095 1277.76 1600 387200
59 0.310878 1272.48 1600 385600
60 0.304782 1267.2 1600 384000
61 0.298806 1261.92 1600 382400
62 0.292947 1256.64 1600 380800
63 0.287203 1251.36 1600 379200
64 0.281572 1246.08 1600 377600
65 0.276051 1240.8 1600 376000
66 0.270638 1235.52 1600 374400
67 0.265331 1230.24 1600 372800
68 0.260129 1224.96 1600 371200
69 0.255028 1219.68 1600 369600
70 0.250028 1214.4 1600 368000
71 0.245125 1209.12 1600 366400
72 0.240319 1203.84 1600 364800
73 0.235607 1198.56 1600 363200
74 0.230987 1193.28 1600 361600
75 0.226458 1188 1600 360000
76 0.222017 1182.72 1600 358400
77 0.217664 1177.44 1600 356800
78 0.213396 1172.16 1600 355200
79 0.209212 1166.88 1600 353600
80 0.20511 1161.6 1600 352000
81 0.201088 1156.32 1600 350400
82 0.197145 1151.04 1600 348800
83 0.193279 1145.76 1600 347200
84 0.18949 1140.48 1600 345600
85 0.185774 1135.2 1600 344000
86 0.182132 1129.92 1600 342400
87 0.17856 1124.64 1600 340800
88 0.175059 1119.36 1600 339200
89 0.171627 1114.08 1600 337600
90 0.168261 1108.8 1600 336000
91 0.164962 1103.52 1600 334400
 92 0.161728 1098.24 1600 332800
93 0.158556 1092.96 1600 331200
94 0.155448 1087.68 1600 329600
95 0.1524 1082.4 1600 328000
96 0.149411 1077.12 1600 326400
97 0.146482 1071.84 1600 324800
98 0.143609 1066.56 1600 323200
99 0.140794 1061.28 1600 321600
100 0.138033 1056 1600 320000
101 0.135326 1050.72 1600 318400
102 0.132673 1045.44 1600 316800
103 0.130072 1040.16 1600 315200
104 0.127521 1034.88 1600 313600
105 0.125021 1029.6 1600 312000
106 0.122569 1024.32 1600 310400
107 0.120166 1019.04 1600 308800
108 0.11781 1013.76 1600 307200
109 0.1155 1008.48 1600 305600
110 0.113235 1003.2 1600 304000
111 0.111015 997.92 1600 302400
112 0.108838 992.64 1600 300800
113 0.106704 987.36 1600 299200
114 0.104612 982.08 1600 297600
115 0.102561 976.8 1600 296000
116 0.10055 971.52 1600 294400
117 0.098578 966.24 1600 292800
118 0.096645 960.96 1600 291200
119 0.09475 955.68 1600 289600
120 0.092892 950.4 1600 288000
121 0.091071 945.12 1600 286400
122 0.089285 939.84 1600 284800
123 0.087534 934.56 1600 283200
124 0.085818 929.28 1600 281600
125 0.084135 924 1600 280000
126 0.082486 918.72 1600 278400
127 0.080868 913.44 1600 276800
128 0.079283 908.16 1600 275200
129 0.077728 902.88 1600 273600
130 0.076204 897.6 1600 272000
131 0.07471 892.32 1600 270400
132 0.073245 887.04 1600 268800
133 0.071809 881.76 1600 267200
134 0.070401 876.48 1600 265600
135 0.06902 871.2 1600 264000
136 0.067667 865.92 1600 262400
137 0.06634 860.64 1600 260800
138 0.065039 855.36 1600 259200
139 0.063764 850.08 1600 257600
140 0.062514 844.8 1600 256000
141 0.061288 839.52 1600 254400
142 0.060086 834.24 1600 252800
143 0.058908 828.96 1600 251200
144 0.057753 823.68 1600 249600
145 0.056621 818.4 1600 248000
146 0.05551 813.12 1600 246400
147 0.054422 807.84 1600 244800
148 0.053355 802.56 1600 243200
149 0.052309 797.28 1600 241600
150 0.051283 792 1600 240000
151 0.050278 786.72 1600 238400
152 0.049292 781.44 1600 236800
153 0.048325 776.16 1600 235200
154 0.047378 770.88 1600 233600
155 0.046449 765.6 1600 232000
156 0.045538 760.32 1600 230400
157 0.044645 755.04 1600 228800
158 0.04377 749.76 1600 227200
159 0.042911 744.48 1600 225600
160 0.04207 739.2 1600 224000
161 0.041245 733.92 1600 222400
162 0.040436 728.64 1600 220800
163 0.039644 723.36 1600 219200
164 0.038866 718.08 1600 217600
165 0.038104 712.8 1600 216000
166 0.037357 707.52 1600 214400
167 0.036624 702.24 1600 212800
168 0.035906 696.96 1600 211200
169 0.035202 691.68 1600 209600
170 0.034512 686.4 1600 208000
171 0.033835 681.12 1600 206400
172 0.033172 675.84 1600 204800
173 0.032521 670.56 1600 203200
174 0.031884 665.28 1600 201600
175 0.031259 660 1600 200000
176 0.030646 654.72 1600 198400
177 0.030045 649.44 1600 196800
178 0.029456 644.16 1600 195200
179 0.028878 638.88 1600 193600
180 0.028312 633.6 1600 192000
181 0.027757 628.32 1600 190400
182 0.027213 623.04 1600 188800
183 0.026679 617.76 1600 187200
184 0.026156 612.48 1600 185600
185 0.025643 607.2 1600 184000
186 0.02514 601.92 1600 182400
187 0.024647 596.64 1600 180800
188 0.024164 591.36 1600 179200
189 0.02369 586.08 1600 177600
190 0.023226 580.8 1600 176000
191 0.02277 575.52 1600 174400
192 0.022324 570.24 1600 172800
193 0.021886 564.96 1600 171200
194 0.021457 559.68 1600 169600
195 0.021036 554.4 1600 168000
196 0.020624 549.12 1600 166400
197 0.020219 543.84 1600 164800
198 0.019823 538.56 1600 163200
199 0.019434 533.28 1600 161600
200 0.019053 528 1600 160000
201 0.01868 522.72 1600 158400
202 0.018313 517.44 1600 156800
203 0.017954 512.16 1600 155200
204 0.017602 506.88 1600 153600
205 0.017257 501.6 1600 152000
206 0.016919 496.32 1600 150400
207 0.016587 491.04 1600 148800
208 0.016262 485.76 1600 147200
209 0.015943 480.48 1600 145600
210 0.01563 475.2 1600 144000
211 0.015324 469.92 1600 142400
212 0.015023 464.64 1600 140800
213 0.014729 459.36 1600 139200
214 0.01444 454.08 1600 137600
215 0.014157 448.8 1600 136000
216 0.013879 443.52 1600 134400
217 0.013607 438.24 1600 132800
218 0.01334 432.96 1600 131200
219 0.013079 427.68 1600 129600
220 0.012822 422.4 1600 128000
221 0.012571 417.12 1600 126400
222 0.012324 411.84 1600 124800
223 0.012083 406.56 1600 123200
224 0.011846 401.28 1600 121600
225 0.011613 396 1600 120000
226 0.011386 390.72 1600 118400
227 0.011162 385.44 1600 116800
228 0.010944 380.16 1600 115200
229 0.010729 374.88 1600 113600
230 0.010519 369.6 1600 112000
231 0.010312 364.32 1600 110400
232 0.01011 359.04 1600 108800
233 0.009912 353.76 1600 107200
234 0.009718 348.48 1600 105600
235 0.009527 343.2 1600 104000
236 0.00934 337.92 1600 102400
237 0.009157 332.64 1600 100800
238 0.008978 327.36 1600 99200
239 0.008802 322.08 1600 97600
240 0.008629 316.8 1600 96000
241 0.00846 311.52 1600 94400
242 0.008294 306.24 1600 92800
243 0.008131 300.96 1600 91200
244 0.007972 295.68 1600 89600
245 0.007816 290.4 1600 88000
246 0.007662 285.12 1600 86400
247 0.007512 279.84 1600 84800
248 0.007365 274.56 1600 83200
249 0.00722 269.28 1600 81600
250 0.007079 264 1600 80000
251 0.00694 258.72 1600 78400
252 0.006804 253.44 1600 76800
253 0.00667 248.16 1600 75200
254 0.00654 242.88 1600 73600
255 0.006411 237.6 1600 72000
256 0.006286 232.32 1600 70400
257 0.006162 227.04 1600 68800
258 0.006042 221.76 1600 67200
259 0.005923 216.48 1600 65600
260 0.005807 211.2 1600 64000
261 0.005693 205.92 1600 62400
262 0.005582 200.64 1600 60800
263 0.005472 195.36 1600 59200
264 0.005365 190.08 1600 57600
265 0.00526 184.8 1600 56000
266 0.005156 179.52 1600 54400
267 0.005055 174.24 1600 52800
268 0.004956 168.96 1600 51200
269 0.004859 163.68 1600 49600
270 0.004764 158.4 1600 48000
271 0.00467 153.12 1600 46400
272 0.004579 147.84 1600 44800
273 0.004489 142.56 1600 43200
274 0.004401 137.28 1600 41600
275 0.004315 132 1600 40000
276 0.00423 126.72 1600 38400
277 0.004147 121.44 1600 36800
278 0.004066 116.16 1600 35200
279 0.003986 110.88 1600 33600
280 0.003908 105.6 1600 32000
281 0.003831 100.32 1600 30400
282 0.003756 95.04 1600 28800
283 0.003683 89.76 1600 27200
284 0.00361 84.48 1600 25600
285 0.00354 79.2 1600 24000
286 0.00347 73.92 1600 22400
287 0.003402 68.64 1600 20800
288 0.003335 63.36 1600 19200
289 0.00327 58.08 1600 17600
290 0.003206 52.8 1600 16000
291 0.003143 47.52 1600 14400
292 0.003081 42.24 1600 12800
293 0.003021 36.96 1600 11200
294 0.002962 31.68 1600 9600
295 0.002904 26.4 1600 8000
296 0.002847 21.12 1600 6400
297 0.002791 15.84 1600 4800
298 0.002736 10.56 1600 3200
299 0.002683 5.28 1600 1600
300 0.00263 0 1600 0

236808 480000 716808

2389.36