ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Rental Income and Expenses - 46 Tiffin Street
3
4
YEAR: 2023
5
6
EXPENSES
MORTGAGE CALCULATOR (Use this handy mortgage calculator to analyze your total net rental income) Only edit green fields
7
Property Tax$3,338.88Loan AmountInterest RateTerm in YearsMonthly PaymentExtra Monthly
8
Insurance$1,000$720,000.004.00%30$3,437.390
9
Heat (oil, gas, propane)$2,099
10
Hydro electricity0
11
Water$1,562
12
Snow Removal$750
13
TOTAL$8,749.88
14
15
RENTAL INCOME
16
Apartment A ($2200 Monthly)$26,400
17
Apartment B ($2200 Monthly)$26,400
18
TOTAL$52,800
19
20
NET RENTAL INCOME$44,050
21
22
MORTGAGE EXPENSES
23
Annual morgage$41,248.68
24
Annual net profit after Mortgage
$2,801
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
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100