10%

5%
10 Houses
294,060 338,000

3%
338000

12 Units
291450

Down Payment
Repairs

29406
0

16900
0

10140
0

29145
0

Total Investment

29406

16900

10140

29145

Rental Income at 80% 3643.2

3643.2

3643.2

4080

300000
250000
200000
150000

Mortgage at 6%
1586.73 1925.16 1965.69
County Tax
297.74
342.23
342.23
City of Ashland Tax
85.13
97.85
97.85
City of Ashland School Tax
129.63
149
149
Flood Wall Tax
0
0
0
Water
0
0
0
Electricity
0
0
0
Trash
0
0
0
Gas
0
0
0
Insurance
Expense Total

1572.65
295.09
84.37
128.48
265
35
100
250
0

2730.6

Monthly Rental Profit 1543.97 1128.96 1088.43

1349.4

14.97

9.32

50000

123456789111111111122222222223333333333444444444
.........012345678901234567890123456789012345678
000000000.......................................
000000000000000000000000000000000000000
250000
200000
150000

2099.23 2514.24 2554.77

Month to Recoup Investment

19.05

100000

21.6

100000
50000

12345678911111111112222222222333333333344444444445
.........01234567890123456789012345678901234567890
000000000.........................................
00000000000000000000000000000000000000000

Bank Income
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19

Time
1st Prop 2nd Prop at
3rd
10%
Prop at 10%
2nd
2011
1600
0
0
1600
2012
3200
0
0
3200
2013
4800
0
0
4800
2014
6400
0
0
6400
2015
8000
0
0
8000
2016
9600
0
0
9600
2017
11200
0
0
11200
2018
12800
0
0
12800
2019
14400
0
0
14400
2020
16000
0
0
16000
2021
17600
0
0
17600
2022
19200
0
0
19200
2023
20800
0
0
20800
2024
22400
0
0
22400
2025
24000
0
0
24000
2026
25600
0
0
25600
2027
27200
0
0
27200
2028
28800
0
0
28800
2029
30400
1600
0
32000

Prop at
2nd
5%
Prop at 3%
0
0
0
0
0
0
0
0
0
1600
3200
4800
6400
8000
9600
1600
11200
3200
12800
4800
14400
6400
16000
8000
17600

20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65

2030
2031
2032
2033
2034
2035
2036
2037
2038
2039
2040
2041
2042
2043
2044
2045
2046
2047
2048
2049
2050
2051
2052
2053
2054
2055
2056
2057
2058
2059
2060
2061
2062
2063
2064
2065
2066
2067
2068
2069
2070
2071
2072
2073
2074
2075

32000
33600
35200
36800
38400
40000
41600
43200
44800
46400
48000
49600
51200
52800
54400
56000
57600
59200
60800
62400
64000
65600
67200
68800
70400
72000
73600
75200
76800
78400
80000
81600
83200
84800
86400
88000
89600
91200
92800
94400
96000
97600
99200
100800
102400
104000

3200
4800
6400
8000
9600
11200
12800
14400
16000
17600
19200
20800
22400
24000
25600
27200
28800
30400
32000
33600
35200
36800
38400
40000
41600
43200
44800
46400
48000
49600
51200
52800
54400
56000
57600
59200
60800
62400
64000
65600
67200
68800
70400
72000
73600
75200

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1600
3200
4800
6400
8000
9600
11200
12800
14400
16000
17600
19200
20800
22400
24000
25600
27200
28800
30400
32000
33600
35200
36800
38400
40000
41600
43200
44800

35200
38400
41600
44800
48000
51200
54400
57600
60800
64000
67200
70400
73600
76800
80000
83200
86400
89600
94400
99200
104000
108800
113600
118400
123200
128000
132800
137600
142400
147200
152000
156800
161600
166400
171200
176000
180800
185600
190400
195200
200000
204800
209600
214400
219200
224000

9600
11200
12800
14400
16000
17600
19200
20800
22400
24000
25600
27200
28800
30400
32000
33600
35200
36800
38400
40000
41600
43200
44800
46400
48000
49600
51200
52800
54400
56000
57600
59200
60800
62400
64000
65600
67200
68800
70400
72000
73600
75200
76800
78400
80000
81600

19200
20800
22400
24000
25600
27200
28800
30400
32000
33600
35200
36800
38400
40000
41600
43200
44800
46400
48000
49600
51200
52800
54400
56000
57600
59200
60800
62400
64000
65600
67200
68800
70400
72000
73600
75200
76800
78400
80000
81600
83200
84800
86400
88000
89600
91200

1st
Property
2nd
Property
3rd
Property
Bank
Income

300000
250000
200000
150000
100000
50000
12345678911111111112222222222333333333344444444445555555555666666
.........01234567890123456789012345678901234567890123456789012345
000000000........................................................
00000000000000000000000000000000000000000000000000000000
250000
200000
150000
100000
50000

1st
Property
2nd
Property
3rd
Property
Bank
Income

12345678911111111112222222222333333333344444444445555555555666666
.........01234567890123456789012345678901234567890123456789012345
000000000........................................................
00000000000000000000000000000000000000000000000000000000
3rd Prop at 3%
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1600
3200

0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0

Bank Profit
1600
3200
4800
6400
8000
9600
11200
12800
16000
19200
22400
25600
28800
32000
35200
38400
41600
46400
51200

4800
6400
8000
9600
11200
12800
14400
16000
17600
19200
20800
22400
24000
25600
27200
28800
30400
32000
33600
35200
36800
38400
40000
41600
43200
44800
46400
48000
49600
51200
52800
54400
56000
57600
59200
60800
62400
64000
65600
67200
68800
70400
72000
73600
75200
76800

0
0
0
0
0
0
0
1600
3200
4800
6400
8000
9600
11200
12800
14400
16000
17600
19200
20800
22400
24000
25600
27200
28800
30400
32000
33600
35200
36800
38400
40000
41600
43200
44800
46400
48000
49600
51200
52800
54400
56000
57600
59200
60800
62400

56000
60800
65600
70400
75200
80000
84800
89600
94400
99200
104000
108800
113600
118400
123200
128000
132800
137600
142400
147200
152000
156800
161600
166400
171200
176000
180800
185600
190400
195200
200000
204800
209600
214400
219200
224000
228800
233600
238400
243200
248000
252800
257600
262400
267200
272000