Analysis of Demo (Prepared by HowardSoft)...Page 2
Scheduled Expenses
Starting Date.......................7/1/00
Property Tax........................1,000
Insurance...........................250
Utilities...........................700
Advertising.........................10
Supplies............................10
Interior Repairs....................100
Exterior Repairs....................900
Additional Expense to deduct........0
Additional Expense to amortize......0
Assumptions for Analysis
Inflation Rates
Property Value......................10.00%
Scheduled Expenses..................7.00%
Scheduled Income....................5.00%
Property Taxes......................1.00%
Other Modeling Rates
Variable Expense (% of income)......0.00%
Savings Interest Rate...............5.00%
Reinvestment Interest Rate..........5.00%
Ordinary Income Tax.................50.00%
Capital Gain Tax Rate...............20.00%
Selling Costs as % of price
Broker's Commission.................6.00%
Other Closing Costs %...............3.00%
|
