Basic ROI Calcs

Purchase Details

Purchase Price:
Down Payment: %
Interest Rate: %
Term (Months):

Upfront Expenses

Closing Costs:
Renovation Costs:

Ongoing Expenses

HOA Fee:
Management Fee:
Annual Insurance:
Annual Repairs:
Property Tax Rate: %

Rental Income

Monthly Rent:
Occupancy Rate:

Summary

Mortgage Amount:
Down Payment:
P&I Payment:
Escrow Payment:
Total Payment:
Monthly Expenses:
Monthly Cash Flow:
Payments until OOP break even:
Payments until expenses break even:
Cap Rate: %

Amortization Table

Payment #	Principal Paid	Interest Paid	Balance