Real Estate Calculator - Any Calculator Tool

Property Price Down Payment

Loan Interest (annual %) Loan Term (years)

Monthly Rent (gross) Other Monthly Income (parking, laundry)

Vacancy Rate (%) Repairs (% of annual rent) Management Fee (%) Property Tax (annual) Insurance (annual) Utilities paid by owner (monthly) HOA / Other (monthly) Initial Costs (closing + repairs)

Loan Amount

$280,000

Monthly Mortgage

$1,378

Monthly Cash Flow

$200

Total Monthly Income

Total Monthly Expenses (ex mortgage)

NOI (annual)

Cap Rate

Cash on Cash

Actions: Export / Print / Copy results using the buttons above.

Charts

First 60 months shown

Principal vs Interest (monthly)

Remaining Balance

Amortization Schedule

Showing up to 360 months — export full CSV if needed

Month	Payment	Principal	Interest	Balance