Investment Calculator

Investment Strategy

ARV (After Repair Value)

Repair Value

Beds

Baths

Sqft

Deal Type

Purchase Price

Down Payment

$46,250 (25.0%)

Interest %

Monthly Rent

CapEx %

Maint %

Vacancy %

Monthly Tax

Insurance Monthly

HOA Monthly

Closing Costs

Reserves

Other PITI

Balloon (Years)ⓘ

Cash-on-Cash Return

Below target

0.05%

Cash Investment Breakdown:

Down Payment$46,250

Total Cash Invested$46,250

Year 1 Cash Flow:

Monthly Rent$1,600

Monthly P&I$923

CapEx/Maint/Vacancy$400

Tax & Insurance$275

Monthly Cash Flow$2

Annual Cash Flow (NOI - Debt Service)$23

Balloon Payment Details (Year 5):

Total Payments Made$55,386

Principal Paid$8,142

Interest Paid$47,244

Balloon Payment Due$130,608

Maximum Offer Price (70% Rule):

ARV

Percentage %

Repair Value

Maximum Offer Price:$0

Edit any field to adjust. Top fields sync automatically.

Basic Calculator

0

Use keyboard (0-9, +, -, *, /, Enter for =, Backspace, Escape for Clear) or click buttons