Proforma Calculator

Analyze investment returns with detailed financial projections

Purchase Details

Purchase Price

Down Payment %

Interest Rate %

Loan Term (years)

Closing Costs

Rehab Budget

Income & Expenses

Monthly Rent

Vacancy Rate %

Prop Mgmt %

Annual Insurance

Annual Taxes

Maintenance %

Monthly HOA

Growth Assumptions

Appreciation %

Rent Growth %

Monthly Cash Flow

$94

Cap Rate

6.8%

Cash-on-Cash

2.1%

DSCR

1.07

10-Year IRR

13.5%

Internal Rate of Return

Total Cash Required

$55,000

Down payment + closing + rehab

Purchase Price$250,000

Loan Amount$200,000

Down Payment$50,000

Closing Costs$5,000

Rehab Budget$0

Total Cash Required$55,000

Gross Rent$2,000

Vacancy (5%)-$100

Operating Expenses-$475

Mortgage Payment-$1,331

Net Cash Flow$94