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$ 0/mo
ROI0%
Cap rate0%
Gross yield0%
Net yield0%
Payback—
Capital invested
US$ 661,5
Effective rent
US$ 0/mo

Projected total return

gainloss· year

Year 1: US$ -6,3Year 2: US$ 19,9Year 3: US$ 47,2Year 4: US$ 75,5Year 5: US$ 105Year 6: US$ 135,7Year 7: US$ 167,5Year 8: US$ 200,7Year 9: US$ 235,2Year 10: US$ 271,11510
YearValueCum. flowDebtEquityTotal return
1US$ 655,2US$ 0—US$ 655,2US$ -6,3
2US$ 681,4US$ 0—US$ 681,4US$ 19,9
3US$ 708,7US$ 0—US$ 708,7US$ 47,2
4US$ 737US$ 0—US$ 737US$ 75,5
5US$ 766,5US$ 0—US$ 766,5US$ 105
6US$ 797,2US$ 0—US$ 797,2US$ 135,7
7US$ 829US$ 0—US$ 829US$ 167,5
8US$ 862,2US$ 0—US$ 862,2US$ 200,7
9US$ 896,7US$ 0—US$ 896,7US$ 235,2
10US$ 932,6US$ 0—US$ 932,6US$ 271,1

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