ROI Calculator

Purchase Information

Propperty Address

Purchase Price

Down Payment

Rehab costs

Closing costs

Income Information

Monthly Rent

Vacancy (Months)

Monthly Expenses

Insurance

Property Taxes

Maintenance

Management

Association Costs

Market Information

Loan Interest Rate

Income Tax Bracket

Appreciation Rate

Investment Profile

PURCHASE DETAILS
Estimated Purchase Price
Estimated Down Payment
Estimated Rehab Costs
Estimated Closing Costs
Total Investment

ESTIMATED EXPENSES	Monthly	Annual
Insurance
Property Taxes
Maintenance
Management Fees
Association Fees
Operating Expenses
Net Operating Income

ESTIMATED INCOME	Monthly	Annual
Gross Rent
Vacancy / Losses
Operating Income

Projections

Category	Year
Category	Year 1	Year 2	Year 3	Year 4	Year 5	Year 6	Year 7	Year 8	Year 9	Year 10
Annual Operating Income:
Expected Gross Income
- Vacancy/Collection Losses

Effective Gross Income

Annual Operating Expenses:
Property Taxes
Insurance
Utilities	-	-	-	-	-	-	-	-	-	-
Management
Repairs/Maintenance
Leasing
HOA	-	-	-	-	-	-	-	-	-	-
= Total Operating Expenses


Cash Flow (Before Taxes):
Net Operating Income
- Debt Service (P&I)
= Cash Flow Before Taxes
Cash Flow ROI
Tax Benefit:
Net Operating Income
Annual Interest
Annual Depreciation
Taxable Income
Tax Benefit
Tax Benefit ROI
Mortgage Principal Reduction:
Start of Year Balance
End of Year Balance
Total Principal Reduction
Principal Reduction ROI
Property Appreciation
Start of Year Value
End of Year Value
Total Appreciation
Appreciation ROI


Total ROI

Assumptions:

Loan-to-Value:

Interest Rate:

Appreciation Rate:

Loan Type & Term: 30 Year Fixed

Vacancy Rate:

Tax Bracket:

This Investment Profile is for informational purposes only and is not intended to be financial investment,
legal, or tax advice. The results are based on user-provided data and assumptions, which may not reflect actual future
performance. Market conditions and economic factors can significantly impact rate of return. Consult with financial
advisors, accountants, or legal professionals before making investment decisions. The results are estimations, not
guarantees. We are not responsible for the accuracy of the input data or resulting calculations.