ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
Long Term Rental Simple Calculator
3
4
Address 123 main St Tampa, Fl 33605
5
Offer Price Price$568,000Color Key
6
Renovations$0Toggle w/ your figures
7
Contingency $0DO NOT TOUCH
8
Soft Costs (Closing, prepaids)$17,040
9
Total Purchase Cost $585,040
10
Rent View
11
Projected Monthly Rent$2,100
12
Annual Income$25,200
13
Expenses estimate$10,584
14
Yearly NOI (net operating income)$14,616
15
Monthly NOI$1,218
16
17
FInanced ( Stabilised / ARV)Down Payment %
18
Down Payment$60,00010.56%
19
Annual Percentage Rate "APR"8.25%
20
Estimated Loan Duration 360 Months360
21
Estimated Mortgaged Amount$508,000.00
22
Estimated Mortgage Interest and Principal Payments$45,797.21
23
Estimated Annual Cashflow after Mortgage and recurring expenses-$31,181
24
Estimated Monthly Cash Flow-$2,598.43
25
Annualised Net CashFlow Percintile Return
-5.33%
26
Cash Return on Equity %-40.47%
27
Total Cash needed to stabilize Property$77,040
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100