Join Mailing ListWebKreativ2025-06-23T12:28:21-04:00

Sign up to our Priority Investor List

Únase a más de 5.000 inversores y reciba información sobre future exclusive investment opportunities ¡antes que nadie!

Nombre(Obligatorio)

Apellido(Obligatorio)

Correo electrónico(Obligatorio)

Número de teléfono(Obligatorio)

País(Obligatorio)

Teléfono

Este campo tiene fines de validación y no debe modificarse.

Spanish

*/ (function(){ const $ = (id) => document.getElementById(id); const fmt = (n, opts={}) => { const v = (isFinite(n) ? n : 0); const o = { style:'currency', currency:'USD', maximumFractionDigits:0, ...opts }; return new Intl.NumberFormat('en-US', o).format(v); }; const pct = (n, d=2) => `${(isFinite(n)? n : 0).toFixed(d)}%`;function payment(principal, annualRatePct, years) { const r = (annualRatePct/100)/12; const n = years*12; if (r === 0) return principal/n; return principal * (r * Math.pow(1+r, n)) / (Math.pow(1+r, n) - 1); } function balanceAfter(principal, annualRatePct, years, monthsElapsed) { const r = (annualRatePct/100)/12; const n = years*12; if (r === 0) return principal * (1 - monthsElapsed/n); const pmt = payment(principal, annualRatePct, years); return principal*Math.pow(1+r, monthsElapsed) - pmt*( (Math.pow(1+r, monthsElapsed) - 1)/r ); } function cumulativePrincipalPaid(principal, annualRatePct, years, monthsElapsed){ return principal - balanceAfter(principal, annualRatePct, years, monthsElapsed); }const ids = [ 'price','downPct','rate','term','rent','otherIncome','vacancy','mgmtPct', 'taxesAnnual','insAnnual','hoaMonthly','maintPct','repairsMonthly','otherMonthly','closingPct','initialRepairs', 'holdYears','appreciation','rentGrowth','expGrowth','sellCostPct','landPct','incomeTaxPct','cgTaxPct' ]; const out = { cashflow: $('m-cashflow'), caprate: $('m-caprate'), coc: $('m-coc'), dscr: $('m-dscr'), ads: $('m-ads'), noi: $('m-noi'),gsr: $('o-gsr'), vac: $('o-vac'), egi: $('o-egi'), opex:$('o-opex'), mort:$('o-mort'), oNoi:$('o-noi'),ltSale: $('lt-sale'), ltBal: $('lt-balance'), ltSell: $('lt-sellcosts'), ltCF: $('lt-cf'), ltPrin: $('lt-principal'), ltNet: $('lt-net'), ltProfit: $('lt-profit'), ltRoi: $('lt-roi'), ltAnn: $('lt-annualized'),cashNeeded: $('m-cashneeded') }; if (!out.cashflow) return;// Defaults const defaults = { price: 300000, downPct: 25, rate: 7.25, term: 30, rent: 2200, otherIncome: 0, vacancy: 5, mgmtPct: 8, taxesAnnual: 3600, insAnnual: 1500, hoaMonthly: 0, maintPct: 8, repairsMonthly: 100, otherMonthly: 0, closingPct: 3, initialRepairs: 0, holdYears: 5, appreciation: 3, rentGrowth: 2, expGrowth: 2, sellCostPct: 8, landPct: 20, incomeTaxPct: 24, cgTaxPct: 15 };// Initialize placeholders ids.forEach(id => { const el=$(id); if(el && !el.value) el.value = defaults[id] ?? ''; });function valNum(id){ const el = $(id); if(!el) return 0; const v = parseFloat(String(el.value).replace(/,/g,'')); return isFinite(v) ? v : 0; }function recalc(){ // Inputs const price = valNum('price'); const downPct = valNum('downPct'); const rate = valNum('rate'); const term = valNum('term');const rent = valNum('rent'); const otherIncome = valNum('otherIncome'); const vacancy = valNum('vacancy'); const mgmtPct = valNum('mgmtPct');const taxesAnnual = valNum('taxesAnnual'); const insAnnual = valNum('insAnnual'); const hoaMonthly = valNum('hoaMonthly'); const maintPct = valNum('maintPct');const repairsMonthly = valNum('repairsMonthly'); const otherMonthly = valNum('otherMonthly'); const closingPct = valNum('closingPct'); const initialRepairs = valNum('initialRepairs');const holdYears = valNum('holdYears'); const appreciation = valNum('appreciation'); const rentGrowth = valNum('rentGrowth'); const expGrowth = valNum('expGrowth'); const sellCostPct = valNum('sellCostPct');// Financing const downPayment = price * (downPct/100); const loanAmount = Math.max(price - downPayment, 0); const mortPmt = (loanAmount>0 && term>0) ? payment(loanAmount, rate, term) : 0; const ads = mortPmt * 12;// Income (monthly) const grossMonthly = rent + otherIncome; const vacancyLoss = grossMonthly * (vacancy/100); const egiMonthly = grossMonthly - vacancyLoss;// Operating expenses (monthly) const mgmtMonthly = rent * (mgmtPct/100); // mgmt on rent only (common) const maintMonthly = rent * (maintPct/100); const taxesMonthly = taxesAnnual/12; const insMonthly = insAnnual/12;const opexMonthly = mgmtMonthly + maintMonthly + taxesMonthly + insMonthly + hoaMonthly + repairsMonthly + otherMonthly;// NOI (annual, pre-debt) const noiAnnual = (egiMonthly - opexMonthly) * 12;// Metrics const capRate = price>0 ? (noiAnnual/price)*100 : 0; const monthlyCashFlow = egiMonthly - opexMonthly - mortPmt; const cashNeeded = downPayment + (price * (closingPct/100)) + initialRepairs; const coc = cashNeeded>0 ? ((monthlyCashFlow*12)/cashNeeded)*100 : 0; const dscr = ads>0 ? (noiAnnual/ads) : 0;// Long-term (simplified projections) const months = holdYears*12; const futurePrice = price * Math.pow(1 + (appreciation/100), holdYears); const sellCosts = futurePrice * (sellCostPct/100); const loanBal = balanceAfter(loanAmount, rate, term, months); const principalPaid = cumulativePrincipalPaid(loanAmount, rate, term, months);// Grow rent & expenses with separate growth rates (straight-line monthly comp approx) const growthRentMonthly = rent * Math.pow(1 + (rentGrowth/100), holdYears); const avgRentMonthly = (rent + growthRentMonthly)/2; // simple average over period const avgOtherIncMonthly = otherIncome; // assume flat const avgGrossMonthly = avgRentMonthly + avgOtherIncMonthly; const avgVacLoss = avgGrossMonthly * (vacancy/100); const avgMgmtMonthly = avgRentMonthly * (mgmtPct/100); const growthMaintMonthly = (rent * (maintPct/100)) * Math.pow(1 + (expGrowth/100), holdYears); const avgMaintMonthly = (rent*(maintPct/100) + growthMaintMonthly)/2;const growthTaxesMonthly = taxesMonthly * Math.pow(1 + (expGrowth/100), holdYears); const avgTaxesMonthly = (taxesMonthly + growthTaxesMonthly)/2;const growthInsMonthly = insMonthly * Math.pow(1 + (expGrowth/100), holdYears); const avgInsMonthly = (insMonthly + growthInsMonthly)/2;const growthHOA = hoaMonthly * Math.pow(1 + (expGrowth/100), holdYears); const avgHOA = (hoaMonthly + growthHOA)/2;const growthRep = repairsMonthly * Math.pow(1 + (expGrowth/100), holdYears); const avgRep = (repairsMonthly + growthRep)/2;const growthOther = otherMonthly * Math.pow(1 + (expGrowth/100), holdYears); const avgOther = (otherMonthly + growthOther)/2;const avgEGIMonthly = avgGrossMonthly - avgVacLoss; const avgOpexMonthly = avgMgmtMonthly + avgMaintMonthly + avgTaxesMonthly + avgInsMonthly + avgHOA + avgRep + avgOther; const avgNOIAnnual = (avgEGIMonthly - avgOpexMonthly) * 12; const avgMonthlyCashFlow = avgEGIMonthly - avgOpexMonthly - mortPmt;const cfCumulative = avgMonthlyCashFlow * months; const netProceeds = Math.max(futurePrice - sellCosts - loanBal, 0); const totalProfitPreTax = cfCumulative + principalPaid + (netProceeds); // double counts? No: netProceeds already subtracts remaining loan; principalPaid counts via cash flow equity growth — we keep both cash flow + net proceeds (which is equity at sale). principalPaid is embedded in netProceeds vs original loan? Common approaches vary; we’ll show both CF and Net separately below and include principal explicitly. // To avoid double counting principal: treat netProceeds as (future equity realized) and ONLY add CF. We'll present principalPaid separately in UI. const totalProfit = cfCumulative + netProceeds; // preferred: CF + Net Sale (no double-count) const roiTotal = cashNeeded>0 ? (totalProfit / cashNeeded) * 100 : 0; const annualizedSimple = holdYears>0 ? (roiTotal/holdYears) : 0;// Outputs out.cashflow.textContent = fmt(monthlyCashFlow, {maximumFractionDigits:0}); out.caprate.textContent = pct(capRate, 2); out.noi.textContent = `NOI: ${fmt(noiAnnual, {maximumFractionDigits:0})}/yr`; out.coc.textContent = pct(coc, 2); out.cashNeeded.textContent = `Cash Invested: ${fmt(cashNeeded, {maximumFractionDigits:0})}`; out.dscr.textContent = `${(isFinite(dscr)? dscr : 0).toFixed(2)}×`; out.ads.textContent = `Annual Debt Service: ${fmt(ads, {maximumFractionDigits:0})}`;out.gsr.textContent = fmt(grossMonthly, {maximumFractionDigits:0}); out.vac.textContent = `−${fmt(vacancyLoss, {maximumFractionDigits:0})}`; out.egi.textContent = fmt(egiMonthly, {maximumFractionDigits:0}); out.opex.textContent = `−${fmt(opexMonthly, {maximumFractionDigits:0})}`; out.oNoi.textContent = fmt(noiAnnual, {maximumFractionDigits:0}); out.mort.textContent = `−${fmt(mortPmt, {maximumFractionDigits:0})}`;out.ltSale.textContent = fmt(futurePrice, {maximumFractionDigits:0}); out.ltBal.textContent = fmt(Math.max(loanBal,0), {maximumFractionDigits:0}); out.ltSell.textContent = `−${fmt(sellCosts, {maximumFractionDigits:0})}`; out.ltCF.textContent = fmt(cfCumulative, {maximumFractionDigits:0}); out.ltPrin.textContent = fmt(Math.max(principalPaid,0), {maximumFractionDigits:0}); out.ltNet.textContent = fmt(netProceeds, {maximumFractionDigits:0});out.ltProfit.textContent = fmt(totalProfit, {maximumFractionDigits:0}); out.ltRoi.textContent = pct(roiTotal, 2); out.ltAnn.textContent = pct(annualizedSimple, 2); }// Wire up listeners ids.forEach(id=>{ const el = $(id); if(!el) return; el.addEventListener('input', recalc); el.addEventListener('change', recalc); });// Buttons const btnSample = document.getElementById('rpc-load-sample'); const btnReset = document.getElementById('rpc-reset');btnSample && btnSample.addEventListener('click', ()=>{ Object.entries(defaults).forEach(([k,v])=>{ const el=$(k); if(el) el.value=v; }); recalc(); const adv = document.getElementById('rpc-adv'); if(adv && !adv.open) adv.open = true; }); btnReset && btnReset.addEventListener('click', ()=>{ ids.forEach(id=>{ const el=$(id); if(el){ el.value=''; }}); // sensible blank state recalc(); });// Initial if (out.cashflow) { recalc(); } })();

Sign up to our Priority Investor List

Únase a los más de 5.000 inversores VIP prioritarios que obtienen las mejores ofertas.

¡Recibe las mejores ofertas de DSCR en tu bandeja de entrada!

¡Obtenga la preaprobación para su préstamo DSCR hoy mismo!

Registre su plaza y acceda inmediatamente

Descargar la Guía y la lista de comprobación de diligencia debida

Descargar la ficha sobre la propiedad

Todo lo que necesita saber para obtener la preaprobación de hipotecas en EE.UU.

Todo lo que necesita saber sobre el mercado inmobiliario de Cleveland

Todo lo que debe saber sobre los impuestos en EE.UU.

Descargar los datos financieros del estudio de caso

Solicitar una devolución de llamada

Concierte una llamada con nosotros

Lista de inversores prioritarios

Acceda a oportunidades de inversión fuera de mercado

Acceda a oportunidades de inversión exclusivas

Sign up to our Priority Investor List

Únase a los más de 5.000 inversores VIP prioritarios que obtienen las mejores ofertas.

¡Recibe las mejores ofertas de DSCR en tu bandeja de entrada!

¡Obtenga la preaprobación para su préstamo DSCR hoy mismo!

Registre su plaza y acceda inmediatamente

Descargar la Guía y la lista de comprobación de diligencia debida

Restablecer contraseña

Descargar la ficha sobre la propiedad

Todo lo que necesita saber para obtener la preaprobación de hipotecas en EE.UU.

Todo lo que necesita saber sobre el mercado inmobiliario de Cleveland

Todo lo que debe saber sobre los impuestos en EE.UU.

Descargar los datos financieros del estudio de caso

Solicitar una devolución de llamada

Concierte una llamada con nosotros

Únase a la lista VIP de inversores prioritarios

Lista de inversores prioritarios

Acceda a oportunidades de inversión fuera de mercado

Acceda a oportunidades de inversión exclusivas