1031 Exchange Calculators

ROI Calculator

Profit From Rentals Property Analysis Tool

Property Valuation & Purchase Costs

Market or Appraised Value

Purchase Price

Down Payment

Closing Costs & Fees

Financing Terms & Income Projections

Interest Rate (30 yr Fixed)

Monthly Rent (GSI)

Annual Property Tax

Annual Utilities

Annual Landscaping

Closing Costs & Fees

Expense & Vacancy Assumptions

Vacancy Rate (% of GSI)

Maintenance Rate (% of GSI)

Property Management Rate (% of GSI)

Financing Terms & Income Projections

Initial Equity

$28,000

Amount Financed

$131,250

Down Payment Amount

$43,750

Total Cash Investment

$48,250

Debt Service (P&I) Monthly

$645.67

Debt Service (P&I) Yearly

$7,748.05

Gross Scheduled Income (GSI)

$28,200

Gross Operating Income (GOI)

$27,072

Property Management

-$2,165.76

Less Vacancy Amount

-$1,128

Annual Property Taxes

-$900

Annual Utilities

-$960

Annual Landscaping

-$1,350

Annual Insurance Premium

-$1,082.88

Repairs & Maintenance

$7,748.05

Total Operating Expenses

-$9,098.64

Net Operating Income

-$17,973.36

Less Debt Service

-$7,748.05

Before-Tax Cash Flow (BTCF)

$10,225.31

Replacement property

Before-Tax Cash Flow (BTCF)

21.19%

To ensure compliance with requirements imposed by the IRS, we inform you that the information posted at this website does not contain anything that is intended as legal or tax advice, and that nothing herein can be relied upon as legal or tax advice. Further, the IRS wants us to let you know that nothing herein can be used for the purpose of (i) avoiding tax-related penalties under the Internal Revenue Code, or (ii) promoting, marketing, or recommending to another party any tax-related matter addressed herein. If assisting with your Section 1031 tax-deferred exchange, Perch Wealth cannot advise the owner concerning specific tax consequences or the advisability of a tax-deferred exchange for tax purposes. We recommend that anyone contemplating an exchange seek the advice of an accountant and/or attorney.