ParaguayInmo

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.

Parameters

Result

Cash flowUS$ 941/mo
ROI34.707,8%
Cap rate36.443,2%
Gross yield38.361,3%
Net yield34.707,8%
Payback0 years
Capital invested
US$ 32,6
Effective rent
US$ 941,4/mo

Projected total return

gainloss· year

Year 1: US$ 11,3 kYear 2: US$ 22,6 kYear 3: US$ 33,9 kYear 4: US$ 45,2 kYear 5: US$ 56,5 kYear 6: US$ 67,8 kYear 7: US$ 79,1 kYear 8: US$ 90,4 kYear 9: US$ 101,7 kYear 10: US$ 113 k1510
YearValueCum. flowDebtEquityTotal return
1US$ 32,2US$ 11,3 k—US$ 32,2US$ 11,3 k
2US$ 33,5US$ 22,6 k—US$ 33,5US$ 22,6 k
3US$ 34,9US$ 33,9 k—US$ 34,9US$ 33,9 k
4US$ 36,3US$ 45,2 k—US$ 36,3US$ 45,2 k
5US$ 37,7US$ 56,5 k—US$ 37,7US$ 56,5 k
6US$ 39,2US$ 67,8 k—US$ 39,2US$ 67,8 k
7US$ 40,8US$ 79,1 k—US$ 40,8US$ 79,1 k
8US$ 42,4US$ 90,4 k—US$ 42,4US$ 90,4 k
9US$ 44,1US$ 101,7 k—US$ 44,1US$ 101,7 k
10US$ 45,9US$ 113 k—US$ 45,9US$ 113 k

Simplified projection: constant rent and expenses, appreciation compounded yearly. This is not financial advice.