{{YearsADURecovered | number : 0}}
Year Return on Investment
Once you account for the amount remaining on your loan and the increase in property value, your Second Unit will pay for itself in {{YearsADURecovered | number : 0}} years.
Property value increase
from second unit
{{IncreasedResaleValue[9] | currency : usd : 0}}
{{IncreasedResaleValue[19] | currency : usd : 0}}
{{IncreasedResaleValue[29] | currency : usd : 0}}
Rent collected (cumulatively)
{{CumulativeGrossIncome[9] | currency : usd : 0}}
{{CumulativeGrossIncome[19] | currency : usd : 0}}
{{CumulativeGrossIncome[29] | currency : usd : 0}}
Cumulative net income
(rents minus costs)
{{CumulativeNetIncome[9] | currency : usd : 0}}
{{CumulativeNetIncome[19] | currency : usd : 0}}
{{CumulativeNetIncome[29] | currency : usd : 0}}
Future monthly rents
{{GrossRentalRevenue[9]/12 | currency : usd : 0}}
{{GrossRentalRevenue[19]/12 | currency : usd : 0}}
{{GrossRentalRevenue[29]/12 | currency : usd : 0}}
Monthly costs
{{MonthlyCosts[9] | currency : usd : 0}}
{{MonthlyCosts[19] | currency : usd : 0}}
{{MonthlyCosts[29] | currency : usd : 0}}
Annual tax increase
{{-PropertyTax[9] | currency : usd : 0}}
{{-PropertyTax[19] | currency : usd : 0}}
{{-PropertyTax[29] | currency : usd : 0}}
Average annual return on investment (just using rent)
{{(GrossRentalRevenue[9]/12 - MonthlyCosts[9]) / CashInvestment * 100 | number : 1}}%
{{(GrossRentalRevenue[19]/12 - MonthlyCosts[19]) / CashInvestment * 100 | number : 1}}%
{{(GrossRentalRevenue[29]/12 - MonthlyCosts[29]) / CashInvestment * 100 | number : 1}}%