Investment Property Calculator
This property analysis tool enables an investor to easily evaluate the performance of a given property to quantify its cash flow and return on investment over a certain time period. Just input a few numbers such as Purchase Price, Down Payment, monthly rental income, interest rate, and property tax rate and get back the expected return up to 25 Years.
RESULT
| # | Year 1 | Year 5 | Year 10 | Year 25 |
|---|---|---|---|---|
| Initial Purchase Price | $300,000 | |||
| Future Purchase Price | $350,958 | $410,571 | $499,522 | $899,611 |
| Future Price Per Sq. Ft. | $702 | $821 | $999 | $1799 |
| Rent Per Year | $20,259 | $22,802 | $26,434 | $41,183 |
| Rent Per Month | $1,688 | $1,900 | $2,203 | $3,432 |
| Property Taxes | $2,476 | $2,897 | $3,525 | $6,348 |
| Insurance | $150 | $166 | $179 | $241 |
| Condo Maintenance Fees | $3,120 | $3,512 | $4,071 | $6,342 |
| Property Management Fee | $0 | $0 | $0 | $0 |
| Annual Income Less Expenses | $14,513 | $16,228 | $18,659 | $28,251 |
| Annual Mortgage Pmts | $12,113 | $12,113 | $12,113 | $12,113 |
| Net Cash Flow | $2,399 | $4,114 | $6,545 | $16,138 |
| Principal Paid Down | $5,045 | $5,678 | $6,582 | $10,255 |
| Net Income | $7,444 | $9,792 | $13,128 | $26,393 |
| Annual Appreciation | $14,038 | $16,423 | $19,981 | $35,984 |
| Total Annual ROI | 35.8% | 43.7% | 55.2% | 104.0% |
| Total Profit (Cash Flow + Selling Profit) | $53,717 | $127,164 | $243,855 | $814,083 |
| Return On Invested Capital | 90% | 212% | 406% | 1357% |
Disclaimer: This calculator is believed to be accurate. However no guarantee is made to accuracy and the publisher specifically disclaims any and all liability arising from the use of this or any other calculator on this web site. Use at your own risk and verify all results with an appropriate financial professional.