User Manual

costs are expected to be 7% of the resale price. The mortgage is the same as
that indicated in the preceding example.
•
What will the Mortgage Balance be in 10 years?
•
What are the Cash Proceeds of Resale and Net Cash Proceeds of Resale?
Keystrokes Display
CLEAR
20
240.00 Mortgage term.
11.5
0.96 Mortgage rate.
700000
Property value.
-7,465.01 Monthly payment.
10
120.00 Projection period.
-530,956.57 Mortgage balance in 10 years.
800000
Estimated resale.
7
56,000.00 Transaction costs.
744,000.00 Cash Proceeds of Resale.
213,043.43 Net Cash Proceeds of Resale.
After-Tax Cash Flows
The After-Tax Cash Flow (ATCF) is found for the each year by deducting the
Income Tax Liability for that year from the Cash Throw Off.
where:
Taxable Income =
Net Operating Income - interest - depreciation.
Tax Liability =
Taxable Income x Marginal Tax Rate.
After Tax Cash Flow =
Cash Throw Off - Tax Liability.
The After-Tax Cash Flow for the initial and successive years may be calculated
by the following HP-12C program. This program calculates the Net Operating
Income using the Potential Gross Income, operational cost and vacancy rate.
The Net Operating Income is readjusted each year from the growth rates in
Potential Gross Income and operational costs.
The user is able to change the method of finding the depreciation from declining
balance to straight line. To make the change, key in at line 32 of the
program in place of .