ROI calculator

Enter price, area, payment plan, rent and exit price to see your equity before handover, the flip return and cashflow after the loan.

Start from a real unit

Price: $60,000

Area, m²: 45 m²

Down payment: 20%

Instalments to handover: 35%

Instalment months: 32

Months to handover: 32

Developer loan on balance, years (10%): 10

Monthly rent: $650

Exit price at handover, $/m²: $2,700

Equity before handover: $33,000
Monthly during build: $656
Balance at handover: $27,000
Loan payment: $357/mo

Flip: profit

$54,210

ROI 164%

Rent: cashflow after loan

$156/mo

gross 11.9%

━ flip · ━ rent with loan (cumulative)

A scenario, not a promised return. The 14% rental tax is included; the management fee is usually paid by the tenant; capital-gains tax and commissions sit within the 6% exit costs.