ParaguayInmo · Tools
Investment calculator
Enter the purchase price, the rent you expect and your assumptions on costs and financing. We work out ROI, cap rate, monthly cash flow, gross and net yield, payback and a year-by-year projection.
Cash flowUS$ 1.083/mo
ROI4,8%
Cap rate5,1%
Gross yield5,3%
Net yield4,8%
Payback20,7 years
- Capital invested
- US$ 268,9 k
- Effective rent
- US$ 1,1 K/mo
Projected total return
gainloss· year
| Year | Value | Cum. flow | Debt | Equity | Total return |
|---|---|---|---|---|---|
| 1 | US$ 266,3 k | US$ 13 k | — | US$ 266,3 k | US$ 10,4 k |
| 2 | US$ 277 k | US$ 26 k | — | US$ 277 k | US$ 34,1 k |
| 3 | US$ 288 k | US$ 39 k | — | US$ 288 k | US$ 58,2 k |
| 4 | US$ 299,6 k | US$ 52 k | — | US$ 299,6 k | US$ 82,7 k |
| 5 | US$ 311,5 k | US$ 65 k | — | US$ 311,5 k | US$ 107,7 k |
| 6 | US$ 324 k | US$ 78 k | — | US$ 324 k | US$ 133,1 k |
| 7 | US$ 337 k | US$ 91 k | — | US$ 337 k | US$ 159,1 k |
| 8 | US$ 350,5 k | US$ 104 k | — | US$ 350,5 k | US$ 185,5 k |
| 9 | US$ 364,5 k | US$ 117 k | — | US$ 364,5 k | US$ 212,6 k |
| 10 | US$ 379 k | US$ 130 k | — | US$ 379 k | US$ 240,1 k |
Simplified projection: constant rent and expenses, appreciation compounded yearly. This is not financial advice.