#### Real Estate Valuation Tool

###### Home Price Forecasts

$ 500,000

10 years

$ 815,595
(
63.12%
)

###### Below are the random variable results after running the simulations

### $815,595

### +4.97%

### +3.14%

### 100

### 1.0 hours

### $28,687

### 2

### 0x

###### Using the average between all simulations, the following are the expected cash flows

##### Upfront

Downpayment | $100,000 |

Closing Costs | $- |

Closing costs of $12,000 are being financed. The total mortgage amount is $412,000. |

#####
Monthly Costs

(avg. between all
simulations)

Mortgage Payment | $2,523 |

HOA Fees | $99 |

Insurance | $100 |

Home Maintenance (small repairs) | $207 |

Major Repairs | $285 |

Renovations | $237 |

Real Estate Taxes | $375 |

#####
Opportunity Costs

(monthly)

Not having to rent | $2,000 |

Interest Tax deduction | $495 |

Hours Spent | 3.97 hours per month |

Personal Cost | $1,984 |

# $500,000

# $815,595

# $315,595

# $-82,200

# $397,795

This is equivalent of buying 0.80 houses

Not considering time value of money