Welcome to the Real Estate Cash Flow Calculator.

Purchase Price

$450,000.00

Down Payment

$45,000.00

Down Payment Percent

10.00%

Estimated Closing Cost Percent

2.00%

Interest Rate

5.00%

Loan Term

30

Home Insurance

$200.00

HOA Fee

$100.00

Remodel Costs

$5,000.00

Setup Costs

$1,000.00

Furnishings

$10,000.00

Legal Fees

$500.00

Closing Costs

$9,000.00

Loan Amount

$405,000.00

Estimated Cash to Close

$54,000.00

Principal & Interest Payment

$2,174.13