The Cash-Flow Machine | Asset Accelerator

ASSET ACCELERATOR

The Cash-Flow Machine

One property. Two engines. See what the rental pays you — then watch that cash flow build a second income stream.

1The Property

2The Machine

3The Payoff

Save my scenarioEnter your email to save this scenario and pull it up again later.

The Property

Purchase price$Down payment%Interest rate%Loan termyrsMonthly rent$Rent increase / yr%Vacancy%Appreciation / yr%

Operating costs

Property tax / yr%of property valueInsurance / mo$HOA / mo$Maintenance / mo$Management%of rentExpense growth / yr%Closing + reno$Hold horizonyrs

Add a cash-out refinance

Monthly cash flow · month 1

$553 /mo

Grows to $1,124/mo by year 10 as rents rise.

Cap rate

8.6%

Cash-on-cash yr 1

9.7%

on $68,500 in

Equity built

$175,081

by year 10

Monthly cash flow, year by year

How your equity builds

Figures are pre-tax and for illustration only — not investment, tax, or lending advice. Assumes property depreciation largely shelters the rental income, and the stock account is held in a tax-deferred account (like an IRA), so it's taxed on withdrawal. Covered-call and dividend income are not guaranteed. All investing involves risk, including possible loss of principal — real estate and securities markets can go down as well as up, and past performance or hypothetical projections do not guarantee future results.