Home
Buy and Flip Calculator
Mortgage Calculator
Partnership Profit Calculator
Rental Investment Calculator
Partner Investment Return Calculator
Partner Investments:
Partner 1 Investment: $
100000
$50k
$100k
$150k
$200k
$300k
Partner 2 Investment: $
100000
$50k
$100k
$150k
$200k
$300k
Total Investment: $200000
Project Expenses:
Buy a House: $
160000
Closing Costs:
3.0
% ($
4800
)
Rehab Cost: $
20000
Management Fees:
6.0
% ($
11088
)
Financing Cost:
Financing Needed
Loan to Value (LTV):
%
Purchase Loan Funding: $
Construction Budget: $
Total Loan Amount: $
Interest Rate:
%
Project Length:
months
Monthly Payment: $
Total Interest: $
Cash Equity for Closing: $
Origination Fee: $
Underwriting and Legal Review Fee: $
Appraisal Fee: $
Earnest Money Deposit: $
Total Cost of Loan: $
Estimated Cash to Close: $
Total Cash Needed for the Project: $
Total Expenses: $195888
(Buy, Flip and Sell):
Comparable House Value: $
250000
Selling Fee:
6.0
% ($
15000
)
Profits Calculation:
Cash Proceeds: $235000
Total Profit: $39112
Profit for Partner 1: $19556 (19.6%)
Profit for Partner 2: $19556 (19.6%)
(BRRRR) Refinance and Rent:
After Repair Value (ARV): $
250000
Loan to Value (LTV):
75
%
Actual Loan Value: $
187500
Refinancing Closing Fee:
3.0
% ($
5625
)
Capital:
Total Capital Recovered: $
181875
Capital Invested: $
13950
Rental Income:
Monthly Rent: $
2000
Monthly Mortgage(5% Rate, 30 yrs): $
1007.41
Monthly Insurance: $
100
Monthly Tax: $
150
Rental Management Fee: 8% ($
160
)
PITI and Cash Flow:
PITI: $
1417.41
Monthly Cash Flow: $
582.59
Profit Calculation:
Annual NOI: $
6991.08
Annual ROI:
50.1
%
Cash Share to Partner 1: $
3495.54
(
50.1
%)
Cash Share to Partner 2: $
3495.54
(
50.1
%)