Real Estate Investment Calculator

DSCR Purchase

Purchase Price

Debt Service

Edit by

Down Payment

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

MonthlyAnnual

Taxes

—

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

MonthlyAnnual

Gross Income

—

Loan

—

Expenses

—

Net Income—
—

Cash on Cash Return

—

📈 Appreciation Estimator

State FHFA HPI

Metro Area

Time Horizon

—

Annual Appreciation Rate

Years of Ownership

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

Down Payment

DP %

10.0%

Loan Amount

$539,100

Interest Rate

Loan Term

30 yrs

Principle + Interest

$3,062

Long Term Rental Income

Gross Rent

Expenses

MonthlyAnnual

Taxes

—

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

MonthlyAnnual

Gross Income

—

Loan

—

Expenses

—

Net Income—
—

Cash on Cash Return

—

📈 Appreciation Estimator

State FHFA HPI

Metro Area

Time Horizon

—

Annual Appreciation Rate

Years of Ownership

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

Down Payment

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

MonthlyAnnual

Taxes

—

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

MonthlyAnnual

Gross Income

—

Loan

—

Expenses

—

Net Income—
—

Cash on Cash Return

—

📈 Appreciation Estimator

State FHFA HPI

Metro Area

Time Horizon

—

Annual Appreciation Rate

Years of Ownership

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

Down Payment

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

MonthlyAnnual

Gross Income

—

P&I

—

Expenses

—

Net Income—
—

SF STR Income

Daily Rate

Occupancy

Annual Income

$143,080

Est. Monthly Income

$11,923

Expenses

MonthlyAnnual

Taxes

—

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

MonthlyAnnual

Gross Income

—

Loan

—

Expenses

—

Net Income—
—

Cash on Cash Return

—

📈 Appreciation Estimator

State FHFA HPI

Metro Area

Time Horizon

—

Annual Appreciation Rate

Years of Ownership

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

Down Payment

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

MonthlyAnnual

Gross Income

—

P&I

—

Expenses

—

Net Income—
—

SF Rental Income

Gross Rent

Expenses

MonthlyAnnual

Taxes

—

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

MonthlyAnnual

Gross Income

—

Loan

—

Expenses

—

Net Income—
—

Cash on Cash Return

—

📈 Appreciation Estimator

State FHFA HPI

Metro Area

Time Horizon

—

Annual Appreciation Rate

Years of Ownership

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

Down Payment

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

MonthlyAnnual

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

MonthlyAnnual

Taxes

—

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

MonthlyAnnual

Gross Income

—

Loan

—

Expenses

—

Net Income—
—

Cash on Cash Return

—

📈 Appreciation Estimator

State FHFA HPI

Metro Area

Time Horizon

—

Annual Appreciation Rate

Years of Ownership

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

MonthlyAnnual

Taxes

—

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

MonthlyAnnual

Gross Income

—

Loan

—

Expenses

—

Net Income—
—

Cash on Cash Return

—

📈 Appreciation Estimator

Current Value

State FHFA HPI

Metro Area

Time Horizon

—

Annual Appreciation Rate

Years of Ownership

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

MonthlyAnnual

Taxes

—

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

MonthlyAnnual

Gross Income

—

Loan

—

Expenses

—

Net Income—
—

Cash on Cash Return

—

📈 Appreciation Estimator

Current Value

State FHFA HPI

Metro Area

Time Horizon

—

Annual Appreciation Rate

Years of Ownership

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

MonthlyAnnual

Taxes

—

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

MonthlyAnnual

Gross Income

—

Loan

—

Expenses

—

Net Income—
—

Cash on Cash Return

—

📈 Appreciation Estimator

Current Value

State FHFA HPI

Metro Area

Time Horizon

—

Annual Appreciation Rate

Years of Ownership

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