Free Tools

Landlord Smarter

Free tools built specifically for Philadelphia landlords — calculate ROI, plan turnovers, analyze deals, and stay compliant.

ROI & Mortgage Calculator

Financial Planning

30-year ROI projection with full financial breakdown, cash flow analysis, and equity growth chart.

Purchase Details

$
$
$

Financing

$
%
%

Operational

$
%
$
$
$
$
$

Annual Growth Rates

%
%
%

123 Investment Way

30-Year Outlook

Cash to Close

$88,920

Monthly Cash Flow

$47

Cap Rate (Y1)

6.27%

Total Profit (30 Yr)

$1,110,256

Year 1 Financial Overview

CategoryMonthlyAnnual
Gross Income$2,607$31,282
Operating Expenses$883$10,600
Net Operating Income (NOI)$1,723$20,682
Mortgage Payment$1,677$20,119
Cash Flow$47$563

Equity & Cash Flow (30 Years)

123456789101112131415161718192021222324252627282930Year$0k$200k$400k$600k$800k
  • Equity
  • Annual Cash Flow

Calculations are estimates for educational purposes. Consult a financial advisor before investing.

Other Tools

Need More Than a Calculator?

Get matched with a Philadelphia real estate advisor who can help you make the right decisions for your portfolio.