Real Estate ROI Calculator

Summary 📊

Investment

Total investment

$162,000

Down payment

$12,000

Loan-to-Value (LTV)

100.00 %

Credit

Monthly payment

$870

Interest paid

$58,800

Total repaid

$208,800

Total operation cost

$220,800

Rental

Net monthly income

$479

Monthly cashflow

-$391

Annual cashflow

-$4,692

Break-even rent

$1,161

Performance

Gross yield

5.56 %

Net yield

3.55 %

Cash-on-cash return

-39.10 %

Property 🏠

Purchase price

Closing costs (notary, agency...)

Renovation budget

Mortgage 💳

Loan amount

Interest rate (%)

Loan term (years)

Rental 💰

Monthly rent

Annual property tax

Monthly costs (charges, insurance, maintenance...)

Vacancy rate (%)