Calculator
House
Purchase Price
$
Property Tax Rate
%
Mortgage$0.00
Downpayment
%
$0.00
Term(Year)
Interest(%)
%
Mortgage Payment $0.00
Closing Cost
$
Cash Invested$0.00
Rent(% of Rent)Monthly
Rent(Monthly)
$
$0.00
Vacancy
%
$0.00
Insurance
%
$
HOA
%
$
PM Fee
%
$
Utility
%
$
Repair and Maintanance
%
$
Assumption
Housing Appreciation
%
Rent Increse Percent
%
Rent/Purchase Ratio0.00%
Result
Housing Price$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Mortgage Balance$0.00$0.00$0.00$0.00$0.00$0.00$0.00
Income StatementYear 0Year 1 EndYear 2 EndYear 3 EndYear 4 EndYear 5 EndYear 10 End
Operating Income
Rental Income$0.00$0.00$0.00$0.00$0.00$0.00
Rental Income(Monthly)$0.00$0.00$0.00$0.00$0.00$0.00
Operating Expenses
Property Tax$0.00$0.00$0.00$0.00$0.00$0.00
Vacancy$0.00$0.00$0.00$0.00$0.00$0.00
Insurance$0.00$0.00$0.00$0.00$0.00$0.00
HOA$0.00$0.00$0.00$0.00$0.00$0.00
PM Fee$0.00$0.00$0.00$0.00$0.00$0.00
Utility$0.00$0.00$0.00$0.00$0.00$0.00
Repair and Maintanance$0.00$0.00$0.00$0.00$0.00$0.00
Total Operating Expense$0.00$0.00$0.00$0.00$0.00$0.00
Net Operating Income$0.00$0.00$0.00$0.00$0.00$0.00
Cap Rate = NOI / Price0.00%0.00%0.00%0.00%0.00%0.00%
Interest Expense (Simplified)$0.00$0.00$0.00$0.00$0.00$0.00
Net Income (Annual)$0.00$0.00$0.00$0.00$0.00$0.00
Principal Payment (Annual)$0.00$0.00$0.00$0.00$0.00$0.00
Cash Flow (Annual)$0.00$0.00$0.00$0.00$0.00$0.00
Cash on Cash Return0.00%0.00%0.00%0.00%0.00%0.00%
Net Income (Monthly)$0.00$0.00$0.00$0.00$0.00$0.00
Cash Flow (Monthly)$0.00$0.00$0.00$0.00$0.00$0.00
Gain From Appreciation$0.00$0.00$0.00$0.00$0.00$0.00
Total Gain/Loss$0.00$0.00$0.00$0.00$0.00$0.00
Total Return = Total Gain / Cash Invested0.00%0.00%0.00%0.00%0.00%0.00%