30-YR FIXED 6.42%

15-YR FIXED 5.71%

DSCR FROM 6.95%

RATES UPDATED WEEKLY

Cashflow

Calculator

Estimate your potential returns. Input purchase price, down payment, rental rates, and expenses — it will project your annual cash flow, cap rate, and ROI.

Your Inputs

Purchase price
$529,000

Plan 1484 · Amanda Park

Down payment
25%

$132,250

Interest rate
6.42%

30-yr fixed

Monthly rent — Unit A
$1,895

Projected

Monthly rent — Unit B
$1,895

Projected

Taxes & insurance
$1,240 / mo

Estimated

Management
8% of rent

Partner rate

Maintenance & vacancy
10% of rent

Reserve

Export To PDF
Print Summary
Projected Returns
Monthly cash flow
$412
Annual cash flow
$4,944
Cap rate
5.8%
Cash-on-cash ROI
3.7%

Illustrative only. Figures to be confirmed with Steve, Greg, Josh and Leeroy.

Start An Offer
^
Conventional Financing
Cash Purchase
Private Financing

Each path opens the fillable offer PDF for that financing type.

Your inputs

Choose a property or enter your own numbers to explore projected returns.

Enter the property purchase price.
View calculation
Down Payment = List Price × Down Payment Percentage
Percentage of the purchase price.
Annual interest rate.
Combined rent for all units.
Annual percentage of purchase price.
Estimated insurance cost.
Applied to rent after vacancy.
Percentage of gross rent.
Percentage of gross rent.
View calculation
Closing costs are calculated using the loan amount and applicable percentage.
Calculated automatically; editable.
INVESTMENT
Investment Capital Needed
$0.00
DEBT SERVICE
Loan Amount
70.0% $0.00
Amortization
years
Mortgage Payment
$0.00
Additional Principal Payment
$
Total Mortgage Payment
$0.00
FIXED EXPENSES
Total Mortgage Payment
$0.00
Total Fixed Expenses
$0.00
VARIABLE EXPENSES
Utilities
$
HOA Fee
$
Total Variable Expenses
$0.00
CASH FLOW
Total Fixed Expenses
$0.00
Cash Flow With Fixed Expenses
$0.00
Total Variable Expenses
$0.00
Estimated Cash Flow
$0.00
RETURN ON INVESTMENT
Annual Appreciation
3%
Years Held
Accumulated Cash Flow
$0.00
Appreciation
$0.00
Principal Paydown
$0.00
Selling Expenses
$0.00
Total Projected Profit
$0.00
Annual Cash-on-Cash Return, Fixed Expenses
0.00%
Annual Cash-on-Cash Return, Total Expenses
0.00%
Annual Return on Investment
0.00%
Annual Cap Rate
0.00%
TAX BENEFITS
Annual Depreciation
$0.00
CASH RESERVES
Number of Months
Cash Reserves
$0.00