PropAI · ROI calculator

5-year projected ROI

42.6%

Total return on $264k invested

Your ROI 42.6% vs S&P 500 ~50% over 5y

Scenario

Purchase

Property price

$

Down payment 20%

$264,000

Mortgage rate 4.5%

Loan term

Rental income

Monthly rent

$

Vacancy 5%

Annual expenses

$

Appreciation

Price growth 4.5%/yr

Sensitivity

Rate +1%

—

Vacancy +5%

—

Rent +$500

—

5-year breakdown

YearCash flowEquityValue

Equity growth

Y1Y2Y3Y4Y5