Mortgage & Investment Calculator - Taso Spathos Realty

Loan Details

Home Price

Down Payment

Interest Rate

Loan Term

Monthly Costs

Property Tax (monthly)

Homeowner's Insurance (monthly)

HOA Fee (monthly)

PMI (auto when down payment < 20%)

Payment Breakdown

Principal & Interest$0

Property Tax$0

Insurance$0

HOA$0

PMI$0

Total Monthly$0

Loan Summary

Home Price$0

Loan Amount$0

Down Payment$0

Total Interest Paid$0

Total Cost$0

Estimates only. Contact Taso for personalized guidance.

Property Information

Property Address

Property Type

Bedrooms

Bathrooms

Square Footage

Year Built

Property Photo

Click to upload a property photo

This will appear on your PDF proforma

Investment Capital

List Price (Home Price)

Down Payment

Initial Repair Cost

Closing Costs

Loan Details

Interest Rate

Loan Term

Monthly Income

Gross Monthly Rent

Monthly Expenses

Property Tax

$/month

Insurance (monthly)

$/month

Management Fee (% of rent - vacancy)

HOA Fee (monthly)

Utilities

Landscaping

Projection Assumptions

Estimated Maintenance (% of rent)

Estimated Vacancy (% of rent)

Leasing Fee (% of 1 month rent / 18 mos)

Annual Appreciation

Projection Period

years

Additional Notes

These notes will appear at the bottom of the generated PDF proforma.

Investment Capital

List Price$300,000

Down Payment, 20%$60,000

Initial Repair Cost$0

Closing Costs, 2.1%$6,300

Investment Capital Needed$66,300

Monthly Cash Flow

Gross Rent$2,000

Mortgage Payment($0)

Taxes($250)

Insurance($100)

Management Fee($0)

HOA Fee($0)

Utilities($0)

Landscaping($0)

Fixed Monthly Expenses$0

Monthly Income$0

Projected Returns

Est. Maintenance($0)

Est. Vacancy($0)

Leasing Fee($0)

Est. Monthly Cash Flow$0

Projected Profit$0

Annual ROI0%

Cap Rate0%

This calculator is for estimation purposes only. Contact Taso for professional investment analysis.