Advanced Real Estate Investment Calculator
Professional Cost Analysis Tool Developed by Adkins Capital Management for Analyzing Real Estate Investments
Investment Analysis
Calculations update automatically as you input values
Calculating...
Purchase & Financing
Income & Expenses
Sale & Carrying Costs
Calculation Results
Financing Details
Loan Amount:
$400,000.00
Monthly Payment:
$2,528.27
Total Initial Cash Investment:
$130,000.00
Operating Performance
Net Operating Income (NOI):
$25,270.00
Capitalization Rate (Cap Rate):
5.05%
Gross Rent Multiplier (GRM):
11.90
Debt Service Coverage Ratio (DSCR):
0.83
Cash on Cash Return:
-3.86%
Investment Returns
Total Cost of Ownership:
$169,106.00
Net Sale Proceeds:
$209,692.00
Total Profit/Loss:
$79,692.00
Return on Equity (ROE):
61.30%
Annualized ROE:
10.03%
Appreciation Analysis
Required Total Appreciation:
$169,106.00
Required Annual Appreciation ($):
$33,821.20
Required Annual Appreciation (%):
6.76%
Adjust the values above to see how they affect your investment returns.
