Real Estate Calculator
Investment Analysis Tool
Blue — dollar amount
Orange — percentage
Calculated
✦ DSCR
▼
Short Term Rental
Short Term Rental
Long Term Rental
Co-Living
Seller Finance
▼
Short Term Rental
Short Term Rental
Long Term Rental
Co-Living
Subject To
▼
Short Term Rental
Short Term Rental
Long Term Rental
Co-Living
Cash Offer
▼
SFR Fix n Flips
SFR Fix n Flips
SFR New Construction
Comps
↺ Reset Current Tab
☀ Light Mode
DSCR Purchase
Purchase Price
$
Debt Service
Edit by
$ Amount
% of Price
Down Payment
$
$59,900
DP %
%
10.0%
Loan Amount
$539,100
Interest Rate
%
Loan Term
30 yrs
Principle + Interest
$3,062
STR Income
Daily Rate
$
Occupancy
%
Annual Income
$143,080
Est. Monthly Income
$11,923
Expenses
Monthly
Annual
Taxes
Estimate
—
—
Insurance
—
—
Mgmt & Vacancy (20%)
—
—
HOA
$
—
Utilities
$
—
Furniture (mo.)
$
—
Total Expenses
—
—
Entry Fee
Down Payment
—
Assignment Fee
$
Agent Commission
%
—
Arrears / Liens
$
Renovation
$
Furniture (entry)
$
Closing Costs
%
—
Total Entry
—
Cash Flow
Monthly
Annual
Gross Income
—
—
Loan
—
—
Expenses
—
—
Net Income
—
—
Cash on Cash Return
—
Seller View
Buyer View
✦ Price Estimator
📈 Appreciation Estimator
State
FHFA HPI
— Select state —
Metro Area
— State average —
Time Horizon
1 yr
5 yr
10 yr
—
—
↑ Apply to Rate
Annual Appreciation Rate
%
Years of Ownership
1
5
10
15
20
30
yrs
Current Value
$599,000
Based on purchase price
Estimated Future Value
—
— total gain
Future Loan Balance
—
at
—
over
—
yrs
Future Equity
—
— of future value
DSCR Purchase
Purchase Price
$
Debt Service
Edit by
$ Amount
% of Price
Down Payment
$
$59,900
DP %
%
10.0%
Loan Amount
$539,100
Interest Rate
%
Loan Term
30 yrs
Principle + Interest
$3,062
Long Term Rental Income
Gross Rent
$
Expenses
Monthly
Annual
Taxes
Estimate
—
—
Insurance
—
—
Mgmt & Vacancy (20%)
—
—
HOA
$
—
Utilities
$
—
Furniture (mo.)
$
—
Total Expenses
—
—
Entry Fee
Down Payment
—
Assignment Fee
$
Agent Commission
%
—
Arrears / Liens
$
Renovation
$
Furniture (entry)
$
Closing Costs
%
—
Total Entry
—
Cash Flow
Monthly
Annual
Gross Income
—
—
Loan
—
—
Expenses
—
—
Net Income
—
—
Cash on Cash Return
—
Seller View
Buyer View
📈 Appreciation Estimator
State
FHFA HPI
— Select state —
Metro Area
— State average —
Time Horizon
1 yr
5 yr
10 yr
—
—
↑ Apply to Rate
Annual Appreciation Rate
%
Years of Ownership
1
5
10
15
20
30
yrs
Current Value
$599,000
Based on purchase price
Estimated Future Value
—
— total gain
Future Loan Balance
—
at
—
over
—
yrs
Future Equity
—
— of future value
DSCR Purchase
Purchase Price
$
Debt Service
Edit by
$ Amount
% of Price
Down Payment
$
$59,900
DP %
%
10.0%
Loan Amount
—
Interest Rate
%
Loan Term
30 yrs
Principle + Interest
—
DSCR Co-Living Income
# of Master Bedrooms
Rent / Master Bedroom
$
# of Regular Rooms
# of Additional Rooms
Total # of Reg. Rooms
—
Rent / Reg. Room
$
Gross Monthly Rent
—
Expenses
Monthly
Annual
Taxes
Estimate
—
—
Insurance
—
—
Mgmt & Vacancy (20%)
—
—
HOA
$
—
Utilities
$
—
Furnishings (monthly)
$
—
Total Expenses
—
—
Entry Fee
Down Payment
—
Assignment Fee
$
Agent Commission
%
—
Arrears / Liens
$
Renovation
$
Furniture (entry)
$
Closing Costs
%
—
Total Entry
—
Cash Flow
Monthly
Annual
Gross Income
—
—
Loan
—
—
Expenses
—
—
Net Income
—
—
Cash on Cash Return
—
Buyer View
📈 Appreciation Estimator
State
FHFA HPI
— Select state —
Metro Area
— State average —
Time Horizon
1 yr
5 yr
10 yr
—
—
↑ Apply to Rate
Annual Appreciation Rate
%
Years of Ownership
1
5
10
15
20
30
yrs
Current Value
—
Based on purchase price
Estimated Future Value
—
— total gain
Future Loan Balance
—
at
—
over
—
yrs
Future Equity
—
— of future value
SF Purchase
Purchase Price
$
Debt Service
Edit by
$ Amount
% of Price
Down Payment
$
$59,900
DP %
%
10.0%
Loan Amount
$539,100
Interest Rate
%
Loan Term
yrs
Principle + Interest
$3,062
DSCR Loan Reference
20% down · 6.375% · 30 yr
Loan
Down Payment
—
Loan Amount
—
P&I
—
Cash Flow
Monthly
Annual
Gross Income
—
—
P&I
—
—
Expenses
—
—
Net Income
—
—
SF STR Income
Daily Rate
$
Occupancy
%
Annual Income
$143,080
Est. Monthly Income
$11,923
Expenses
Monthly
Annual
Taxes
Estimate
—
—
Insurance
—
—
Mgmt & Vacancy (20%)
—
—
HOA
$
—
Utilities
$
—
Furniture (mo.)
$
—
Total Expenses
—
—
Entry Fee
Down Payment
—
Assignment Fee
$
Agent Commission
%
—
Arrears / Liens
$
Renovation
$
Furniture (entry)
$
Closing Costs
%
—
Total Entry
—
Cash Flow
Monthly
Annual
Gross Income
—
—
Loan
—
—
Expenses
—
—
Net Income
—
—
Cash on Cash Return
—
Seller View
Buyer View
📈 Appreciation Estimator
State
FHFA HPI
— Select state —
Metro Area
— State average —
Time Horizon
1 yr
5 yr
10 yr
—
—
↑ Apply to Rate
Annual Appreciation Rate
%
Years of Ownership
1
5
10
15
20
30
yrs
Current Value
$599,000
Based on purchase price
Estimated Future Value
—
— total gain
Future Loan Balance
—
at
—
over
—
yrs
Future Equity
—
— of future value
Seller Finance Balloon
Years of Loan
—
Synced to Years of Ownership
Down Payment
—
Principal Paid
—
Interest Paid
—
Balloon Payment
—
Future loan balance due
Total Paid
—
DP + principal + interest + balloon
SF Purchase
Purchase Price
$
Debt Service
Edit by
$ Amount
% of Price
Down Payment
$
$59,900
DP %
%
10.0%
Loan Amount
$539,100
Interest Rate
%
Loan Term
yrs
Principle + Interest
$3,062
DSCR Loan Reference
20% down · 6.375% · 30 yr
Loan
Down Payment
—
Loan Amount
—
P&I
—
Cash Flow
Monthly
Annual
Gross Income
—
—
P&I
—
—
Expenses
—
—
Net Income
—
—
SF Rental Income
Gross Rent
$
Expenses
Monthly
Annual
Taxes
Estimate
—
—
Insurance
—
—
Mgmt & Vacancy (20%)
—
—
HOA
$
—
Utilities
$
—
Furniture (mo.)
$
—
Total Expenses
—
—
Entry Fee
Down Payment
—
Assignment Fee
$
Agent Commission
%
—
Arrears / Liens
$
Renovation
$
Furniture (entry)
$
Closing Costs
%
—
Total Entry
—
Cash Flow
Monthly
Annual
Gross Income
—
—
Loan
—
—
Expenses
—
—
Net Income
—
—
Cash on Cash Return
—
Seller View
Buyer View
📈 Appreciation Estimator
State
FHFA HPI
— Select state —
Metro Area
— State average —
Time Horizon
1 yr
5 yr
10 yr
—
—
↑ Apply to Rate
Annual Appreciation Rate
%
Years of Ownership
1
5
10
15
20
30
yrs
Current Value
$599,000
Based on purchase price
Estimated Future Value
—
— total gain
Future Loan Balance
—
at
—
over
—
yrs
Future Equity
—
— of future value
Seller Finance Balloon
Years of Loan
—
Synced to Years of Ownership
Down Payment
—
Principal Paid
—
Interest Paid
—
Balloon Payment
—
Future loan balance due
Total Paid
—
DP + principal + interest + balloon
SF Purchase
Purchase Price
$
Debt Service
Edit by
$ Amount
% of Price
Down Payment
$
$59,900
DP %
%
10.0%
Loan Amount
—
Interest Rate
%
Loan Term
yrs
Principle + Interest
—
DSCR Loan Reference
20% down · 6.375% · 30 yr
Loan
Down Payment
—
Loan Amount
—
P&I
—
Cash Flow
Monthly
Annual
Gross Income
—
—
P&I
—
—
Expenses
—
—
Net Income
—
—
SF Co-Living Income
# of Master Bedrooms
Rent / Master Bedroom
$
# of Regular Rooms
# of Additional Rooms
Total # of Reg. Rooms
—
Rent / Reg. Room
$
Gross Monthly Rent
—
Expenses
Monthly
Annual
Taxes
Estimate
—
—
Insurance
—
—
Mgmt & Vacancy (20%)
—
—
HOA
$
—
Utilities
$
—
Furnishings (monthly)
$
—
Total Expenses
—
—
Entry Fee
Down Payment
—
Assignment Fee
$
Agent Commission
%
—
Arrears / Liens
$
Renovation
$
Furniture (entry)
$
Closing Costs
%
—
Total Entry
—
Cash Flow
Monthly
Annual
Gross Income
—
—
Loan
—
—
Expenses
—
—
Net Income
—
—
Cash on Cash Return
—
Buyer View
📈 Appreciation Estimator
State
FHFA HPI
— Select state —
Metro Area
— State average —
Time Horizon
1 yr
5 yr
10 yr
—
—
↑ Apply to Rate
Annual Appreciation Rate
%
Years of Ownership
1
5
10
15
20
30
yrs
Current Value
—
Based on purchase price
Estimated Future Value
—
— total gain
Future Loan Balance
—
at
—
over
—
yrs
Future Equity
—
— of future value
Seller Finance Balloon
Years of Loan
—
Synced to Years of Ownership
Down Payment
—
Principal Paid
—
Interest Paid
—
Balloon Payment
—
Future loan balance due
Total Paid
—
DP + principal + interest + balloon
Original Purchase
Original Loan Date
Months of Ownership
—
Loan Amount
$
Est. Interest Rate
%
Loan Term
30 yrs
Principle & Interest
—
Est. Loan Balance
—
MLS
List Price / Value
$
MLS Costs
%
—
Mortgage Balance
—
Net Proceeds
—
SubTo STR Income
Daily Rate
$
Occupancy Rate
%
Monthly Income
—
Annual Income
—
Expenses
Monthly
Annual
Taxes
Estimate
—
—
Insurance
—
—
Mgmt & Vacancy (20%)
—
—
HOA
$
—
Utilities
$
—
Furnishings (monthly)
$
—
Total Expenses
—
—
Entry Fee
Down Payment
$
Assignment Fee
$
Agent Commission
%
—
Arrears / Liens
$
Renovation
$
Closing Costs
%
—
Total Entry
—
Total Purchase (Balance + Entry)
—
Cash Flow
Monthly
Annual
Gross Income
—
—
Loan
—
—
Expenses
—
—
Net Income
—
—
Cash on Cash Return
—
Buyer View
📈 Appreciation Estimator
Current Value
$
State
FHFA HPI
— Select state —
Metro Area
— State average —
Time Horizon
1 yr
5 yr
10 yr
—
—
↑ Apply to Rate
Annual Appreciation Rate
%
Years of Ownership
1
5
10
15
20
30
N/A
yrs
Current Value
—
Based on list price / value
Estimated Future Value
—
— total gain
Future Loan Balance
—
at
—
over
—
yrs
Future Equity
—
— of future value
Loan Balance at Exit
Years of Ownership
—
Synced to Years of Ownership
Starting Loan Balance
—
Est. balance when you take title
Principal Paid
—
Interest Paid
—
Remaining Balance at Exit
—
Loan balance you'll need to pay off
Total Payments Made
—
Principal + interest over ownership period
Original Purchase
Original Loan Date
Months of Ownership
—
Loan Amount
$
Est. Interest Rate
%
Loan Term
30 yrs
Principle & Interest
—
Est. Loan Balance
—
MLS
List Price / Value
$
MLS Costs
%
—
Mortgage Balance
—
Net Proceeds
—
SubTo LTR Income
Monthly Rent
$
Expenses
Monthly
Annual
Taxes
Estimate
—
—
Insurance
—
—
Mgmt & Vacancy (20%)
—
—
HOA
$
—
Utilities
$
—
Furnishings (monthly)
$
—
Total Expenses
—
—
Entry Fee
Down Payment
$
Assignment Fee
$
Agent Commission
%
—
Arrears / Liens
$
Renovation
$
Closing Costs
%
—
Total Entry
—
Total Purchase (Balance + Entry)
—
Cash Flow
Monthly
Annual
Gross Income
—
—
Loan
—
—
Expenses
—
—
Net Income
—
—
Cash on Cash Return
—
Buyer View
📈 Appreciation Estimator
Current Value
$
State
FHFA HPI
— Select state —
Metro Area
— State average —
Time Horizon
1 yr
5 yr
10 yr
—
—
↑ Apply to Rate
Annual Appreciation Rate
%
Years of Ownership
1
5
10
15
20
30
N/A
yrs
Current Value
—
Based on list price / value
Estimated Future Value
—
— total gain
Future Loan Balance
—
at
—
over
—
yrs
Future Equity
—
— of future value
Loan Balance at Exit
Years of Ownership
—
Synced to Years of Ownership
Starting Loan Balance
—
Est. balance when you take title
Principal Paid
—
Interest Paid
—
Remaining Balance at Exit
—
Loan balance you'll need to pay off
Total Payments Made
—
Principal + interest over ownership period
Original Purchase
Original Loan Date
Months of Ownership
—
Loan Amount
$
Est. Interest Rate
%
Loan Term
30 yrs
Principle & Interest
—
Est. Loan Balance
—
MLS
List Price / Value
$
MLS Costs
%
—
Mortgage Balance
—
Net Proceeds
—
SubTo Co-Living Income
# of Master Bedrooms
Rent / Master Bedroom
$
# of Regular Rooms
# of Additional Rooms
Total # of Reg. Rooms
—
Rent / Reg. Room
$
Gross Monthly Rent
—
Expenses
Monthly
Annual
Taxes
Estimate
—
—
Insurance
—
—
Mgmt & Vacancy (20%)
—
—
HOA
$
—
Utilities
$
—
Furnishings (monthly)
$
—
Total Expenses
—
—
Entry Fee
Down Payment
$
Assignment Fee
$
Agent Commission
%
—
Arrears / Liens
$
Renovation
$
Furniture (entry)
$
Closing Costs
%
—
Total Entry
—
Total Purchase (Balance + Entry)
—
Cash Flow
Monthly
Annual
Gross Income
—
—
Loan
—
—
Expenses
—
—
Net Income
—
—
Cash on Cash Return
—
Buyer View
📈 Appreciation Estimator
Current Value
$
State
FHFA HPI
— Select state —
Metro Area
— State average —
Time Horizon
1 yr
5 yr
10 yr
—
—
↑ Apply to Rate
Annual Appreciation Rate
%
Years of Ownership
1
5
10
15
20
30
N/A
yrs
Current Value
—
Based on list price / value
Estimated Future Value
—
— total gain
Future Loan Balance
—
at
—
over
—
yrs
Future Equity
—
— of future value
Loan Balance at Exit
Years of Ownership
—
Synced to Years of Ownership
Starting Loan Balance
—
Est. balance when you take title
Principal Paid
—
Interest Paid
—
Remaining Balance at Exit
—
Loan balance you'll need to pay off
Total Payments Made
—
Principal + interest over ownership period
Cash Offer Inputs
After Repair Value (ARV)
$
Closing Costs %
%
Carrying Costs %
%
Profit %
%
Rehab Cost
$
Assignment Fee
$
Cash Offer Results
Closing Costs
9.0%
—
Carrying Costs
6.0%
—
Profit
15.0%
—
Rehab Cost
—
Wholesale Price
—
—
Assignment Fee
—
Max Offer
—
New Construction Inputs
New Property #1 Value
$
New Property #2 Value
$
Total New Construction Value
—
Buyer Purchase %
%
—
Assignment Fee
$
New Construction Results
Total New Construction Value
—
Buyer Purchase Amount
20.0%
—
Assignment Fee
—
Max Offer
—
Filters
Subject Property Address
Distance Radius (miles)
Property Type
— All —
Single Family
Condo
Townhouse
Multi-Family
Beds
Baths
Sqft
Year Built
Sale Date Range
Apply Filters
Clear Filters
📂
Upload PropStream Export
CSV or Excel · columns auto-detected
🗺 Show Map
Avg Sale Price (checked)
—
Median
—
Avg $/sqft
—
Comps selected
0
→ Use Avg as ARV
0 results
↑ Upload New CSV
↓ Save to HTML
✕ Clear Data
Address
City
Zip
Sale Price
Sale Date
Beds
Baths
Sqft
$/sqft
Yr Built
Type
Dist (mi)
No comps match your filters.
×
Property Tax Estimator
DSCR · Short Term Rental · 2025 data (2024 ACS) — override as needed
State
— Select a state —
County
— Select state first —
Effective Tax Rate (override)
%
Based on purchase price × rate
Estimated Annual Tax
—
— / month
↑ Apply to Calculator
×
Property Tax Estimator
DSCR · Long Term Rental · 2025 data (2024 ACS) — override as needed
State
— Select a state —
County
— Select state first —
Effective Tax Rate (override)
%
Based on purchase price × rate
Estimated Annual Tax
—
— / month
↑ Apply to Calculator
×
Property Tax Estimator
Seller Finance · Short Term Rental · 2025 data (2024 ACS) — override as needed
State
— Select a state —
County
— Select state first —
Effective Tax Rate (override)
%
Based on purchase price × rate
Estimated Annual Tax
—
— / month
↑ Apply to Calculator
×
Property Tax Estimator
Seller Finance · Long Term Rental · 2025 data (2024 ACS) — override as needed
State
— Select a state —
County
— Select state first —
Effective Tax Rate (override)
%
Based on purchase price × rate
Estimated Annual Tax
—
— / month
↑ Apply to Calculator
×
Property Tax Estimator
DSCR · Co-Living · 2025 data (2024 ACS) — override as needed
State
— Select a state —
County
— Select state first —
Effective Tax Rate (override)
%
Based on purchase price × rate
Estimated Annual Tax
—
— / month
↑ Apply to Calculator
×
Property Tax Estimator
Seller Finance · Co-Living · 2025 data (2024 ACS) — override as needed
State
— Select a state —
County
— Select state first —
Effective Tax Rate (override)
%
Based on purchase price × rate
Estimated Annual Tax
—
— / month
↑ Apply to Calculator
×
Property Tax Estimator
Subject To · Co-Living · 2025 data (2024 ACS) — override as needed
State
— Select a state —
County
— Select state first —
Annual Value Increase Since Purchase
%
Est. assessed value: —
Effective Tax Rate (override)
%
Based on estimated assessed value × rate
Estimated Annual Tax
—
— / month
↑ Apply to Calculator
×
Property Tax Estimator
Subject To · Short Term Rental · 2025 data (2024 ACS) — override as needed
State
— Select a state —
County
— Select state first —
Annual Value Increase Since Purchase
%
Est. assessed value: —
Effective Tax Rate (override)
%
Based on estimated assessed value × rate
Estimated Annual Tax
—
— / month
↑ Apply to Calculator
×
Property Tax Estimator
Subject To · Long Term Rental · 2025 data (2024 ACS) — override as needed
State
— Select a state —
County
— Select state first —
Annual Value Increase Since Purchase
%
Est. assessed value: —
Effective Tax Rate (override)
%
Based on estimated assessed value × rate
Estimated Annual Tax
—
— / month
↑ Apply to Calculator
×
Buyer View
Subject To · Short Term Rental
Est. Loan Balance
—
Total Entry Fee (
—
of total)
—
Total Purchase (Balance + Entry)
—
Cash Flow
Est. Monthly STR Income (
—
)
—
Monthly P&I (
—
)
—
Taxes & Insurance
—
20% Mgmt & Vacancy
—
HOA, Utilities, & Furniture
—
Total Expenses
—
Net Monthly Cash Flow
—
Cash on Cash Return
—
Loan at Exit
Balloon Length
—
Remaining Balance
—
Est. Future Value
—
Est. Future Equity
—
×
Buyer View
Subject To · Long Term Rental
Est. Loan Balance
—
Total Entry Fee (
—
of total)
—
Total Purchase (Balance + Entry)
—
Cash Flow
Est. Monthly Rent Income
—
Monthly P&I (
—
)
—
Taxes & Insurance
—
20% Mgmt & Vacancy
—
HOA, Utilities, & Furniture
—
Total Expenses
—
Net Monthly Cash Flow
—
Cash on Cash Return
—
Loan at Exit
Balloon Length
—
Remaining Balance
—
Est. Future Value
—
Est. Future Equity
—
×
Seller View
DSCR · Short Term Rental
Sale Price
—
− Agent Commission (6%)
—
− Closing Costs (3%)
—
− Misc Costs (1%)
—
− Remaining Mortgage Balance
$
Net Proceeds to Seller
—
Property Snapshot
Est. Monthly STR Income
—
Est. Mortgage Payment
—
Est. Monthly Expenses
—
Net Monthly Income
—
×
Buyer View
DSCR · Short Term Rental
Purchase Price
—
Down Payment (
—
)
—
Assignment Fee
—
Agent Commission
—
Arrears / Liens
—
Renovation
—
Furniture (entry)
—
Closing Costs (
—
)
—
Total Cash to Close
—
Cash Flow
Monthly Income (
—
)
—
Monthly P&I (
—
)
—
Taxes & Insurance
—
20% Mgmt & Vacancy
—
HOA, Utilities, & Furniture
—
Total Expenses
—
Net Monthly Cash Flow
—
Cash on Cash Return
—
×
Seller View
DSCR · Long Term Rental
Sale Price
—
− Agent Commission (6%)
—
− Closing Costs (3%)
—
− Misc Costs (1%)
—
− Remaining Mortgage Balance
$
Net Proceeds to Seller
—
Property Snapshot
Est. Monthly Rent Income
—
Est. Mortgage Payment
—
Est. Monthly Expenses
—
Net Monthly Income
—
×
Buyer View
DSCR · Long Term Rental
Purchase Price
—
Down Payment (
—
)
—
Assignment Fee
—
Agent Commission
—
Arrears / Liens
—
Renovation
—
Furniture (entry)
—
Closing Costs (
—
)
—
Total Cash to Close
—
Cash Flow
Monthly Rent Income
—
Monthly P&I (
—
)
—
Taxes & Insurance
—
20% Mgmt & Vacancy
—
HOA, Utilities, & Furniture
—
Total Expenses
—
Net Monthly Cash Flow
—
Cash on Cash Return
—
×
Seller View
Seller Finance · Short Term Rental
Sale Price
—
Down Payment
—
Monthly Payment to Seller
—
Balloon Length
—
Total P&I Paid Over Loan
—
Balloon Payment Due
—
×
Buyer View
Seller Finance · Short Term Rental
Purchase Price
—
Total Entry Fee (
—
of price)
—
Cash Flow
Est. Monthly STR Income
—
Monthly P&I @
—
—
Monthly Taxes & Insurance
—
20% Mgmt & Vacancy
—
HOA, Utilities, & Furniture
—
Total Expenses
—
Net Cash Flow
—
Cash on Cash Return
—
Balloon
Balloon Length
—
Balloon Payment
—
×
Seller View
Seller Finance · Long Term Rental
Sale Price
—
Down Payment
—
Monthly Payment to Seller
—
Balloon Length
—
Total P&I Paid Over Loan
—
Balloon Payment Due
—
×
Buyer View
Seller Finance · Long Term Rental
Purchase Price
—
Total Entry Fee (
—
of price)
—
Cash Flow
Est. Monthly Rent Income
—
Monthly P&I @
—
—
Monthly Taxes & Insurance
—
20% Mgmt & Vacancy
—
HOA, Utilities, & Furniture
—
Total Expenses
—
Net Cash Flow
—
Cash on Cash Return
—
Balloon
Balloon Length
—
Balloon Payment
—
×
Buyer View
DSCR · Co-Living
Purchase Price
—
Down Payment (
—
)
—
Assignment Fee
—
Agent Commission
—
Arrears / Liens
—
Renovation
—
Furniture (entry)
—
Closing Costs (
—
)
—
Total Cash to Close
—
Cash Flow
Co-Living Gross Rent
—
Monthly P&I (
—
)
—
Taxes & Insurance
—
20% Mgmt & Vacancy
—
HOA, Utilities, & Furniture
—
Total Expenses
—
Net Monthly Cash Flow
—
Cash on Cash Return
—
×
Buyer View
Seller Finance · Co-Living
Purchase Price
—
Total Entry Fee (
—
of price)
—
Cash Flow
Co-Living Gross Rent
—
Monthly P&I @
—
—
Monthly Taxes & Insurance
—
20% Mgmt & Vacancy
—
HOA, Utilities, & Furniture
—
Total Expenses
—
Net Cash Flow
—
Cash on Cash Return
—
Balloon
Balloon Length
—
Balloon Payment
—
×
Buyer View
Subject To · Co-Living
Est. Loan Balance
—
Total Entry Fee (
—
of total)
—
Total Purchase (Balance + Entry)
—
Cash Flow
Est. Monthly Co-Living Income
—
Monthly P&I (
—
)
—
Taxes & Insurance
—
20% Mgmt & Vacancy
—
HOA, Utilities, & Furniture
—
Total Expenses
—
Net Monthly Cash Flow
—
Cash on Cash Return
—
Loan at Exit
Balloon Length
—
Remaining Balance
—
Est. Future Value
—
Est. Future Equity
—
×
✦ STR Price Estimator
Max purchase price at your target Cash on Cash return
Max price
—
Total entry fee
—
Net monthly
—
Income & financing
Daily rate
Occupancy
Interest rate
Down payment
Loan term
Expenses & entry
State
— Select state —
County
— Select state first —
Tax rate
HOA (mo.)
Utilities (mo.)
Furnishings (mo.)
Closing costs
Target Cash on Cash return
%
—
—
×
Ownership
Owner Name #1
—
Owner Name #2
—
Mailing Address
—
Property
Property Type
—
County
—
Beds
—
Baths
—
Sqft
—
Lot Size (sqft)
—
Year Built
—
Last Sale
Sale Date
—
Sale Price
—
Financing & Value
Total Open Loans
—
Est. Total Loan Balance
—
Est. Value
—
Est. Loan-to-Value
—
Est. Equity
—
Password Required
Enter password to continue
Cancel
Confirm