Investment Calculator

Contact Us

Property Details

Purchase Price (R)

Deposit (R)

Transfer & Legal Costs (R)

Renovation Costs (R)

Financing

Interest Rate (%)

Bond Term (Years)

Your Tax Rate (%)

Rental Income

Monthly Rental (R)

Annual Rental Increase (%)

Vacancy Rate (%)

Operating Costs

Monthly Levies (R)

Monthly Rates & Taxes (R)

Monthly Insurance (R)

Monthly Maintenance (R)

Growth Rates

Property Value Growth (%)

Cost Escalation (%)

Management Fee (%)

Results on Investment Analysis

Total Initial Investment

R280,000

Monthly Bond Payment

R17,960

Year 1 Monthly Cash Flow

-R6,893

Gross Rental Yield

9.6%

Monthly Cash Flow Projection

Year	Rental Income	Total Costs	Pre-Tax CF	Tax Benefit	After-Tax CF

Detailed Cash Flow Analysis

Period	Property Value	Bond Balance	Equity	Rental Income	Vacancy Loss	Net Rental	Bond Payment	Interest	Principal	Other Costs	Cash Flow (After Tax)	Cumulative CF	ROI %

Positive Cash Flow

Year 9

Break-Even Point

Year 11

100% ROI

Year 14

Bond Paid Off

Year 20

5-Year ROI

185%

10-Year ROI

650%

20-Year ROI

2,340%

20-Year Property Value

R6.8M

Download Results View Transfer Costs