Purchase Price
$
Amortization
25 yr
30 yr
Mortgage Rate
%
Maintenance Fees / mo
$
Property Tax / mo
$
Projected Rent / mo
$
Miscellaneous Costs / mo
$
Down Payment
20% — $130,000
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
Exclude Principal from Carrying Cost
Shows cashflow using only interest + fees + taxes. Principal builds equity — it's not a true out-of-pocket loss.
Monthly Summary
Total Carrying Cost
—
Principal excluded
Projected Rent
—
Down Payment
—
Monthly Cashflow
—
—
Full cost cashflow (incl. principal) for reference
What it would show with principal included
—
Cost Breakdown
Interest portion (month 1)
—
Principal portion (month 1)
—
Maintenance Fees
—
Property Tax
—
Miscellaneous Costs
—
Total Monthly Cost
—
Mortgage Amount
—
Enter your numbers above to see a cashflow summary.