Model a rental property’s returns in real time. Enter the numbers below and every figure marked “auto” recalculates instantly.
✏️ Click any editable number to enter your own property’s numbers — House Cost, Repairs, Rent, Vacancy Rate, Expenses, and Projected Asset Value all drive the calculations below.
Property / Deal Name
123 Example St, Sample City, IL 62500
$70,000
House Cost
$5,000
Expected Repairs
3%
Vacancy Rate
1
Total Units
$1,200
Monthly Income / Unit
$13,968
Yearly Income (at vacancy rate)
13.12%
Projected ROI
20.00%
Change in Equity
Investment Snapshot
| Projected Asset Value | $90,000.00 |
| Investment Value (Cost + Repairs) | $75,000.00 |
| Total Yearly Profit | $9,842.00 |
| Return on Investment | 13.12% |
Fields marked auto recalculate automatically from House Cost, Expected Repairs, Monthly Income, Vacancy Rate, Total Units, Projected Asset Value, and the Yearly Expenses total below — edit those instead.
Yearly Expenses
| Taxes | $600.00 |
| Insurance | $1,091.00 |
| Management (10%) | $1,440.00 |
| Bookkeeping | $720.00 |
| Tax Prep | $275.00 |
| Total | $4,126.00 |
Sliding Projected Return
| Investment Value | Return | |
|---|---|---|
| $75,000.00 | 13.12% | Remove |
| $77,000.00 | 12.78% | Remove |
| $79,000.00 | 12.46% | Remove |
| $81,000.00 | 12.15% | Remove |
Return = Total Yearly Profit ÷ that row’s Investment Value.
This calculator is for informational purposes only and does not constitute an offer to sell or a solicitation of an offer to buy any security. Projected returns are estimates, not guarantees. Consult your own financial and legal advisors before committing funds.
