Skip to content
Gallery
DFW Properties Foreclosure Property Home Equity Structure
DFW Properties - Foreclosure Specialists
About Vessel Capital, Inc.
Machine Room
Share
Explore
DFW Properties - Foreclosure Specialists

icon picker
Calculator

Caveats

This calculator does not account for passive losses and carry-forward losses. These would slightly increase your return if you plan to buy a property that will be in the red initially.
Please consult an accountant for reality. This calculator exists to give you a rough idea.

Step 1: ℹ️ Enter Some Information

1
Purchase Price plus Improvements:
$195,000.00
2
House Value:
$220,000.00
3
Initial Monthly Rent:
$2,500.00
4
Initial Utilties Cost:
$500.00
There are no rows in this table
⁠

Step 2: 🎛 Turn Some Knobs

Down Payment Percentage
⁠
000
25
⁠
%
Mortgage Interest Rate
⁠
000
6.5
⁠
%
Mortgage Term
⁠
30 years
⁠
⁠
Expected Rent Growth Rate
⁠
00
3
⁠
% per year
Expected Utility Growth Rate
⁠
00
2
⁠
% per year
Expected Property Value Growth Rate
⁠
00
8
⁠
% per year
Insurance (as percentage of property value)
⁠
0000
0.15
⁠
% (
$292.50
⁠
per year)
Property Tax Rate (as percentage of property value)
⁠
000
1.1
⁠
% (
$2,145.00
⁠
per year)
Vacancy Rate
⁠
00
6
⁠
%
Delinquency Rate
⁠
00
0
⁠
%
Marginal Tax Bracket
⁠
00
33
⁠
%
Long-Term Capital Gains Rate
⁠
00
15
⁠
%
Percentage of Repairs that Increase Basis
⁠
000
50
⁠
%
Repair Rate
⁠
0
1
⁠
% of house value
Property Management Rate
⁠
00
9
⁠
% of gross rent
Real Estate Agent Rate
⁠
00
6
⁠
%
Taxes on Property Sale
⁠
00
0
⁠
%
Years to Hold Property Before Selling
⁠
000
6
⁠
⁠

Step 3: 💰See Return on Investment

1
Annual Return
17.79%
2
Down Payment
$48,750.00
3
Net Profit
$81,455.94
4
Mortgage Payment
$924.40
There are no rows in this table
⁠

Want to print your doc?
This is not the way.
Try clicking the ⋯ next to your doc name or using a keyboard shortcut (
CtrlP
) instead.