Investment Calculator
Estimate returns, mortgage payments, and rental yields for property investments
Purchase Details
%
%
Rental & Costs
Investment Horizon
%
Monthly Mortgage
274K ETB
Monthly Cash Flow
-253,486 ETB
Negative
Gross Yield
1.1%
Annualized ROI
15.3%
Over 5 years
Mortgage Breakdown
Down Payment
8.4M ETB
Loan Amount
19.6M ETB
Monthly Payment
274K ETB
Total Interest
29.8M ETB
Total Cost
57.8M ETB
Loan Term
15 years
Rental Analysis
Annual Rental Income
300K ETB
Net Rental Income
250K ETB
Gross Rental Yield
1.07%
Net Rental Yield
0.89%
Monthly Cash Flow
-253,486 ETB
Investment Returns (5-Year Horizon)
Future Property Value
35.7M ETB
Capital Gain
7.7M ETB
Total Rental Income
1.3M ETB
Total Return
9.0M ETB
Total ROI
103.9%
Annualized ROI
15.3%
Return Composition
Capital
Rental