10-Year Real Estate Investment Projections

Model cash flow, appreciation, equity buildup, and exit profits with deterministic pure calculations.

—

Cash flow + exit proceeds over 10 yrs

—

Annualized: —

—

Projected Value: —

—

Net rental distributions across holding period

Adjust parameters to stress-test your holding strategy.

Purchase Price$450,000

Down Payment20% ($90,000)

Mortgage Rate7.00%

Initial Monthly Rent$2,600/mo

Annual Appreciation3.5%/yr

Annual Rent Growth2.5%/yr

Holding Period10 Years

Operating Expenses (Taxes, Ins, Maint)35% of Rent

Detailed projection tracking property appreciation, loan paydown, equity growth, and annual cash flows.

Year	Property Value	Loan Balance	Total Equity	Gross Rent/yr	Annual Cash Flow	Cum. Cash Flow