Deal Calculator

Underwrite a deal in 60 seconds — nothing here is saved

Purchase price $

Appraisal $

Repair budget $

Closing costs $

Loan amount $

Rate %

Term (months)

Rent $/mo

Taxes $/yr

Insurance $/yr

Vacancy %

Mgmt %

Purchase + repairs$230,000OOP at closing$55,000Total OOP$85,000Loan-to-value68.2%Loan-to-cost65.2%Equity at purchase$70,000

Monthly P&I$972.90Total interest (life)$200,241

Gross income (yr)$21,600Operating expenses$5,728NOI$14,792Debt service (yr)$11,675Cash flow / mo$260Cap rate7.4%Cash-on-cash3.7%DSCR1.27GRM9.3