Investment Property Mortgage Calculator
:root {
–primary-color: #004a99;
–success-color: #28a745;
–background-color: #f8f9fa;
–text-color: #333;
–border-color: #ddd;
–card-background: #fff;
–shadow: 0 2px 5px rgba(0,0,0,0.1);
}
body {
font-family: 'Segoe UI', Tahoma, Geneva, Verdana, sans-serif;
background-color: var(–background-color);
color: var(–text-color);
line-height: 1.6;
margin: 0;
padding: 0;
display: flex;
flex-direction: column;
align-items: center;
}
.container {
width: 100%;
max-width: 1000px;
margin: 20px auto;
padding: 20px;
background-color: var(–card-background);
border-radius: 8px;
box-shadow: var(–shadow);
}
header {
background-color: var(–primary-color);
color: white;
padding: 20px 0;
text-align: center;
width: 100%;
margin-bottom: 20px;
}
header h1 {
margin: 0;
font-size: 2.5em;
}
.loan-calc-container {
background-color: var(–card-background);
padding: 30px;
border-radius: 8px;
box-shadow: var(–shadow);
margin-bottom: 30px;
}
.loan-calc-container h2 {
text-align: center;
color: var(–primary-color);
margin-bottom: 25px;
}
.input-group {
margin-bottom: 20px;
display: flex;
flex-direction: column;
}
.input-group label {
display: block;
margin-bottom: 8px;
font-weight: bold;
color: var(–primary-color);
}
.input-group input[type="number"],
.input-group input[type="text"],
.input-group select {
width: 100%;
padding: 12px;
border: 1px solid var(–border-color);
border-radius: 5px;
box-sizing: border-box;
font-size: 1em;
}
.input-group input[type="number"]:focus,
.input-group input[type="text"]:focus,
.input-group select:focus {
outline: none;
border-color: var(–primary-color);
box-shadow: 0 0 0 2px rgba(0, 74, 153, 0.2);
}
.input-group .helper-text {
font-size: 0.85em;
color: #666;
margin-top: 5px;
}
.error-message {
color: red;
font-size: 0.8em;
margin-top: 5px;
display: none; /* Hidden by default */
}
.button-group {
display: flex;
justify-content: space-between;
margin-top: 25px;
flex-wrap: wrap;
gap: 10px;
}
.button-group button {
padding: 12px 20px;
border: none;
border-radius: 5px;
cursor: pointer;
font-size: 1em;
font-weight: bold;
transition: background-color 0.3s ease;
flex: 1;
min-width: 150px;
}
.btn-calculate {
background-color: var(–primary-color);
color: white;
}
.btn-calculate:hover {
background-color: #003366;
}
.btn-reset {
background-color: #6c757d;
color: white;
}
.btn-reset:hover {
background-color: #5a6268;
}
.btn-copy {
background-color: var(–success-color);
color: white;
}
.btn-copy:hover {
background-color: #218838;
}
#results-container {
margin-top: 30px;
padding: 25px;
background-color: var(–card-background);
border-radius: 8px;
box-shadow: var(–shadow);
}
#results-container h3 {
color: var(–primary-color);
margin-bottom: 20px;
text-align: center;
}
.result-item {
margin-bottom: 15px;
padding: 10px;
border-bottom: 1px dashed var(–border-color);
display: flex;
justify-content: space-between;
align-items: center;
flex-wrap: wrap;
}
.result-item:last-child {
border-bottom: none;
}
.result-label {
font-weight: bold;
color: var(–primary-color);
}
.result-value {
font-weight: bold;
color: var(–text-color);
}
.primary-result {
background-color: var(–success-color);
color: white;
padding: 15px;
border-radius: 5px;
text-align: center;
margin-bottom: 20px;
font-size: 1.4em;
box-shadow: inset 0 0 10px rgba(0,0,0,0.2);
}
.primary-result .result-label {
color: white;
font-size: 1.1em;
}
.primary-result .result-value {
color: white;
font-size: 1.8em;
display: block;
}
.formula-explanation {
font-size: 0.9em;
color: #555;
margin-top: 15px;
padding-top: 15px;
border-top: 1px solid var(–border-color);
text-align: center;
}
table {
width: 100%;
border-collapse: collapse;
margin-top: 20px;
overflow-x: auto; /* Make table scrollable */
display: block; /* Needed for overflow-x */
white-space: nowrap; /* Prevent wrapping within cells */
}
th, td {
padding: 12px 15px;
text-align: left;
border: 1px solid var(–border-color);
}
thead {
background-color: var(–primary-color);
color: white;
}
tbody tr:nth-child(even) {
background-color: #f2f2f2;
}
caption {
font-size: 1.1em;
font-weight: bold;
color: var(–primary-color);
margin-bottom: 10px;
text-align: left;
}
#chartContainer {
width: 100%;
max-width: 100%;
margin-top: 20px;
text-align: center;
}
#chartContainer canvas {
max-width: 100%;
height: auto;
}
.article-section {
margin-top: 40px;
padding-top: 30px;
border-top: 1px solid var(–border-color);
}
.article-section h2, .article-section h3 {
color: var(–primary-color);
margin-bottom: 15px;
}
.article-section p {
margin-bottom: 15px;
}
.faq-item {
margin-bottom: 15px;
}
.faq-item h4 {
color: var(–primary-color);
margin-bottom: 5px;
cursor: pointer;
}
.faq-item p {
display: none;
margin-top: 5px;
padding-left: 15px;
border-left: 2px solid var(–primary-color);
}
.related-links ul {
list-style: none;
padding: 0;
}
.related-links li {
margin-bottom: 10px;
}
.related-links a {
color: var(–primary-color);
text-decoration: none;
font-weight: bold;
}
.related-links a:hover {
text-decoration: underline;
}
.related-links span {
font-size: 0.9em;
color: #555;
display: block;
margin-top: 3px;
}
@media (max-width: 768px) {
.container {
padding: 15px;
}
header h1 {
font-size: 1.8em;
}
.loan-calc-container, #results-container {
padding: 20px;
}
.button-group {
flex-direction: column;
gap: 15px;
}
.button-group button {
width: 100%;
min-width: unset;
}
.primary-result .result-value {
font-size: 1.5em;
}
th, td {
padding: 10px;
font-size: 0.9em;
}
caption {
font-size: 1em;
}
}
Investment Property Mortgage Calculator
Investment Property Mortgage Details
Your Investment Property Mortgage Analysis
Estimated Monthly Cash Flow
$0.00
Total Monthly Housing Payment (PITI)
$0.00
Estimated Monthly Operating Expenses (Excl. PITI)
$0.00
Gross Rental Yield
0.00%
Net Operating Income (NOI)
$0.00
Loan Amount
$0.00
Monthly Principal & Interest (P&I)
$0.00
Monthly Property Taxes
$0.00
Monthly Homeowner's Insurance
$0.00
Estimated Annual Rental Income
$0.00
Estimated Annual Vacancy Loss
$0.00
Estimated Annual Operating Expenses (Excl. PITI)
$0.00
Capitalization Rate (Cap Rate)
0.00%
Cash-on-Cash Return
0.00%
Formula Used: Monthly Cash Flow = (Estimated Monthly Rent – Monthly P&I – Monthly Property Taxes – Monthly Insurance – Monthly Operating Expenses). P&I is calculated using the standard mortgage payment formula.
Loan Amortization Schedule
Loan Amortization Details
| Month |
Starting Balance |
Payment (P&I) |
Interest Paid |
Principal Paid |
Ending Balance |
Mortgage Payment Breakdown Over Time
What is an Investment Property Mortgage Calculator?
An investment property mortgage calculator is a specialized financial tool designed to help real estate investors estimate the costs and potential profitability associated with financing a property that is not intended for personal use. Unlike a primary residence mortgage calculator, this tool focuses on metrics crucial for investors, such as cash flow, rental yield, operating expenses, and return on investment. It helps in evaluating the financial viability of a potential purchase before committing significant capital.
Who should use it? This calculator is indispensable for anyone looking to purchase property for rental income, fix-and-flip projects, or other real estate investment ventures. This includes individual investors, real estate syndicates, and even those considering their first rental property. It's a vital step in the due diligence process for any real estate investment.
Common misconceptions often revolve around underestimating the true costs of ownership. Many new investors focus solely on the mortgage payment and overlook crucial expenses like property management fees, maintenance reserves, potential vacancies, and the typically higher interest rates and down payment requirements for investment loans. This calculator aims to provide a more holistic view.
Investment Property Mortgage Calculator Formula and Mathematical Explanation
The core of an investment property mortgage calculator lies in accurately projecting monthly expenses and income to determine profitability. The primary outputs are often related to cash flow and return on investment metrics.
Step-by-step derivation:
- Loan Amount Calculation: This is the purchase price minus the down payment.
Loan Amount = Purchase Price - (Purchase Price * Down Payment Percentage / 100)
- Monthly Principal & Interest (P&I) Calculation: This uses the standard mortgage payment formula (annuity formula).
M = P [ i(1 + i)^n ] / [ (1 + i)^n – 1]
Where:
- M = Monthly Payment (P&I)
- P = Principal Loan Amount
- i = Monthly Interest Rate (Annual Rate / 12 / 100)
- n = Total Number of Payments (Loan Term in Years * 12)
- Monthly Property Tax Calculation: Annual property taxes divided by 12.
Monthly Taxes = Annual Property Taxes / 12
- Monthly Insurance Calculation: Annual homeowner's insurance divided by 12.
Monthly Insurance = Annual Insurance / 12
- Total Monthly Housing Payment (PITI): Sum of P&I, Taxes, and Insurance.
PITI = Monthly P&I + Monthly Taxes + Monthly Insurance
- Estimated Annual Rental Income: Monthly rent multiplied by 12.
Annual Rental Income = Estimated Monthly Rent * 12
- Estimated Annual Vacancy Loss: Annual rental income multiplied by the vacancy rate.
Annual Vacancy Loss = Annual Rental Income * (Annual Vacancy Rate / 100)
- Effective Gross Income (EGI): Annual rental income minus vacancy loss.
EGI = Annual Rental Income - Annual Vacancy Loss
- Estimated Annual Operating Expenses (Excluding PITI): This is often calculated as a percentage of the *potential* gross rent (or sometimes EGI, depending on the model). We'll use a percentage of potential gross rent here for simplicity in the calculator.
Annual Operating Expenses (Excl. PITI) = (Estimated Monthly Rent * 12) * (Annual Operating Expenses Percentage / 100)
- Net Operating Income (NOI): Effective Gross Income minus Operating Expenses (excluding PITI).
NOI = EGI - Annual Operating Expenses (Excl. PITI)
- Monthly Operating Expenses (Excl. PITI): Annual Operating Expenses (Excl. PITI) divided by 12.
Monthly Operating Expenses (Excl. PITI) = Annual Operating Expenses (Excl. PITI) / 12
- Monthly Cash Flow: Effective Gross Income (monthly) minus PITI and monthly operating expenses.
Monthly Cash Flow = (EGI / 12) - PITI - Monthly Operating Expenses (Excl. PITI)
- Gross Rental Yield: Annual rental income divided by the purchase price.
Gross Rental Yield = (Annual Rental Income / Purchase Price) * 100
- Capitalization Rate (Cap Rate): Net Operating Income divided by the purchase price. A key metric for comparing properties.
Cap Rate = (NOI / Purchase Price) * 100
- Cash-on-Cash Return: Annual pre-tax cash flow divided by the total cash invested (down payment + closing costs, etc. – simplified here to just down payment).
Cash-on-Cash Return = (Monthly Cash Flow * 12) / (Purchase Price * Down Payment Percentage / 100) * 100
Variable Explanations:
Variables Table:
Calculator Variables
| Variable |
Meaning |
Unit |
Typical Range |
| Purchase Price |
The total cost to acquire the investment property. |
$ |
$50,000 – $10,000,000+ |
| Down Payment Percentage |
The percentage of the purchase price paid upfront. |
% |
20% – 30% (often higher for investment properties) |
| Loan Term |
The duration of the mortgage loan. |
Years |
15, 20, 30 years |
| Annual Interest Rate |
The yearly interest rate charged on the loan. |
% |
5% – 10%+ (can vary significantly) |
| Annual Property Taxes |
Taxes levied by local government on the property's value. |
$ |
0.5% – 3% of property value annually |
| Annual Homeowner's Insurance |
Cost to insure the property against damage and liability. |
$ |
$500 – $3,000+ annually |
| Annual Vacancy Rate |
Percentage of time the property is expected to be vacant and unrented. |
% |
3% – 10% |
| Annual Operating Expenses (%) |
Costs like maintenance, repairs, property management, HOA fees, etc., as a percentage of potential gross rent. |
% |
5% – 20% |
| Estimated Monthly Rent |
The projected monthly income from renting out the property. |
$ |
Varies by market |
Practical Examples (Real-World Use Cases)
Understanding the investment property mortgage calculator comes alive with practical examples. Let's analyze two scenarios:
Example 1: A Modest Single-Family Rental
Scenario: An investor is looking at a single-family home in a growing suburban area. They want to rent it out long-term.
Inputs:
- Purchase Price: $350,000
- Down Payment: 25% ($87,500)
- Loan Term: 30 years
- Interest Rate: 6.8%
- Annual Property Taxes: $4,200 ($350/month)
- Annual Insurance: $1,500 ($125/month)
- Annual Vacancy Rate: 5%
- Annual Operating Expenses: 12% of gross rent
- Estimated Monthly Rent: $2,300
Calculator Outputs (Illustrative):
- Loan Amount: $262,500
- Monthly P&I: ~$1,711
- Monthly PITI: ~$1,711 + $350 + $125 = $2,186
- Annual Rental Income: $27,600
- Annual Vacancy Loss: $1,380
- Annual Operating Expenses (Excl. PITI): $3,312 (12% of $27,600)
- NOI: $27,600 – $1,380 – $3,312 = $22,908
- Monthly Cash Flow: ($22,908 / 12) – $2,186 = $1,909 – $2,186 = -$277
- Gross Rental Yield: ($27,600 / $350,000) * 100 = 7.89%
- Cap Rate: ($22,908 / $350,000) * 100 = 6.55%
- Cash-on-Cash Return: (-$277 * 12) / $87,500 * 100 = -3.79%
Interpretation: In this scenario, the property is projected to have a negative monthly cash flow. While the Cap Rate is decent, the high PITI and operating expenses relative to rent mean the investor would need to subsidize the property monthly. This might be acceptable if significant appreciation is expected, but it's a crucial finding from the investment property mortgage calculator.
Example 2: A Small Multi-Family Unit
Scenario: An investor is considering a duplex in a different market, aiming for positive cash flow from day one.
Inputs:
- Purchase Price: $500,000
- Down Payment: 30% ($150,000)
- Loan Term: 30 years
- Interest Rate: 7.0%
- Annual Property Taxes: $6,000 ($500/month)
- Annual Insurance: $2,000 ($167/month)
- Annual Vacancy Rate: 4%
- Annual Operating Expenses: 10% of gross rent
- Estimated Monthly Rent (Total for both units): $3,500
Calculator Outputs (Illustrative):
- Loan Amount: $350,000
- Monthly P&I: ~$2,328
- Monthly PITI: ~$2,328 + $500 + $167 = $2,995
- Annual Rental Income: $42,000
- Annual Vacancy Loss: $1,680
- Annual Operating Expenses (Excl. PITI): $4,200 (10% of $42,000)
- NOI: $42,000 – $1,680 – $4,200 = $36,120
- Monthly Cash Flow: ($36,120 / 12) – $2,995 = $3,010 – $2,995 = $15
- Gross Rental Yield: ($42,000 / $500,000) * 100 = 8.40%
- Cap Rate: ($36,120 / $500,000) * 100 = 7.22%
- Cash-on-Cash Return: ($15 * 12) / $150,000 * 100 = 0.12%
Interpretation: This duplex shows a very slim positive cash flow. While it covers its costs, the Cash-on-Cash return is minimal. The investor might seek higher rent, negotiate a lower purchase price, or find a property with lower expenses to improve profitability. This highlights the importance of detailed analysis using an investment property mortgage calculator.
How to Use This Investment Property Mortgage Calculator
Using this investment property mortgage calculator is straightforward. Follow these steps to get a clear picture of your potential investment's financial performance:
- Enter Property Details: Start by inputting the 'Purchase Price' of the property you are considering.
- Specify Financing Terms: Enter your expected 'Down Payment Percentage'. Remember, lenders often require a higher down payment for investment properties compared to primary residences. Input the 'Loan Term' (e.g., 30 years) and the 'Annual Interest Rate' you anticipate securing.
- Input Ownership Costs: Provide estimates for 'Annual Property Taxes' and 'Annual Homeowner's Insurance'. These can vary significantly by location and property type.
- Estimate Income & Expenses: Input the 'Estimated Monthly Rent' you expect to achieve. Then, enter the 'Annual Vacancy Rate' (the percentage of time you expect the property to be empty) and the 'Annual Operating Expenses' as a percentage of gross rent. This should include costs like property management, maintenance, repairs, and any HOA fees.
- Calculate: Click the 'Calculate' button. The calculator will process the inputs and display the key financial metrics.
How to Read Results:
- Monthly Cash Flow: This is the most critical number for many investors. A positive number means the property's income exceeds its expenses (including mortgage). A negative number indicates you'll need to cover the shortfall from other funds.
- PITI: Principal, Interest, Taxes, and Insurance – your total mandatory monthly housing payment.
- NOI (Net Operating Income): Income after vacancy and operating expenses, but *before* debt service (mortgage payments). This shows the property's profitability independent of financing.
- Gross Rental Yield: A quick measure of income potential relative to price, ignoring all expenses except the purchase price itself.
- Cap Rate: Compares the NOI to the property's value. Useful for comparing different investment opportunities. A higher Cap Rate generally indicates a potentially better return relative to risk.
- Cash-on-Cash Return: Measures the actual cash return on the cash you invested. This is vital for understanding the efficiency of your invested capital.
Decision-Making Guidance: Use these results to compare different properties, negotiate prices, and understand the risks involved. If the cash flow is too low or negative, consider if the potential for property appreciation or tax benefits justifies the investment. Always factor in closing costs and a reserve fund for unexpected expenses.
Key Factors That Affect Investment Property Mortgage Results
Several factors significantly influence the outcomes generated by an investment property mortgage calculator. Understanding these can help investors make more informed decisions:
- Interest Rates: Higher interest rates directly increase the monthly Principal & Interest (P&I) payment, reducing cash flow and potentially making a deal unprofitable. Investment property loans often carry higher rates than primary residence loans due to perceived higher risk.
- Down Payment Amount: A larger down payment reduces the loan principal, lowering the P&I payment. It also typically improves the loan terms and can increase the Cash-on-Cash return if the property is cash-flowing. Lenders usually require a larger down payment (20-30% or more) for investment properties.
- Loan Term: A shorter loan term (e.g., 15 years vs. 30 years) results in higher monthly P&I payments but less total interest paid over the life of the loan. This impacts immediate cash flow but improves long-term equity building.
- Rental Income Projections: Overestimating rent is a common pitfall. Accurate market research is crucial. If actual rents are lower than projected, cash flow will suffer significantly.
- Operating Expenses: Underestimating costs like maintenance, repairs, property management fees, insurance, and property taxes is another major error. These "soft costs" can quickly erode profits. Property management fees alone can be 8-12% of gross rent.
- Vacancy Rate: Periods without tenants mean no rental income, but most expenses continue. A higher-than-expected vacancy rate directly reduces annual income and cash flow. Market analysis is key to setting a realistic vacancy rate.
- Property Taxes and Insurance: These costs can fluctuate. Property taxes may increase with reassessments, and insurance premiums can rise due to market conditions or claims history.
- Market Conditions and Appreciation: While this calculator focuses on cash flow, the potential for property value appreciation is a significant factor for investors. However, relying solely on appreciation without positive cash flow is a riskier strategy.
- Closing Costs and Reserves: The calculator typically doesn't include one-time closing costs (loan origination fees, appraisal, title insurance, etc.) or the need for a cash reserve fund for emergencies. These reduce the initial cash invested and provide a safety net, respectively.
Frequently Asked Questions (FAQ)
Q1: What is the difference between a primary residence mortgage calculator and an investment property mortgage calculator?
A: A primary residence calculator focuses on affordability for a homeowner, often with lower down payments and interest rates. An investment property calculator emphasizes profitability metrics like cash flow, ROI, Cap Rate, and Gross Rental Yield, and typically assumes higher down payments and interest rates.
Q2: Why do investment property loans have higher interest rates and down payments?
A: Lenders perceive investment properties as riskier than primary residences. The borrower doesn't live there, so there's less personal stake, and the income stream (rent) is the primary repayment source, which can be variable. This higher risk translates to higher interest rates and larger down payment requirements.
Q3: How accurate are the results from an investment property mortgage calculator?
A: The accuracy depends entirely on the quality of the input data. If you use realistic estimates for rent, expenses, vacancy, and market conditions, the calculator provides a very reliable projection. Overly optimistic inputs will lead to unrealistic results.
Q4: What is a good Cap Rate for an investment property?
A: A "good" Cap Rate is subjective and depends on the market, property type, and investor risk tolerance. Generally, investors look for Cap Rates between 4-10% or higher. Lower Cap Rates might be acceptable in high-appreciation markets or for stable, low-risk properties.
Q5: Should I prioritize cash flow or appreciation with an investment property?
A: Most experienced investors prioritize positive cash flow. Relying solely on appreciation is speculative. Positive cash flow provides immediate returns and a buffer against market downturns or unexpected expenses. Appreciation is a bonus.
Q6: Does the calculator account for closing costs?
A: This specific calculator focuses on ongoing mortgage and operational costs. Closing costs (loan fees, appraisal, title insurance, etc.) are typically one-time expenses paid at purchase and are not included in the monthly cash flow calculation but should be factored into your total initial investment for metrics like Cash-on-Cash return.
Q7: What are "Operating Expenses" excluding PITI?
A: These are the costs of owning and managing the property that are not part of the mortgage payment. They include property management fees, repairs and maintenance, property taxes (if not escrowed), insurance (if not escrowed), utilities (if paid by owner), landscaping, cleaning, and reserves for capital expenditures (e.g., new roof).
Q8: How does the vacancy rate affect my investment?
A: The vacancy rate directly reduces your potential rental income. If a property is vacant for 2 months a year (approx. 16.7% vacancy), you lose 16.7% of your potential annual rent. This impacts cash flow, NOI, and overall profitability.
Related Tools and Internal Resources
function formatCurrency(amount) {
return "$" + amount.toFixed(2).replace(/\d(?=(\d{3})+\.)/g, '$&,');
}
function formatPercent(amount) {
return amount.toFixed(2) + "%";
}
function getElement(id) {
return document.getElementById(id);
}
function validateInput(id, errorId, min, max, isPercentage = false) {
var input = getElement(id);
var error = getElement(errorId);
var value = parseFloat(input.value);
error.style.display = 'none';
input.style.borderColor = '#ddd';
if (isNaN(value) || input.value.trim() === "") {
error.textContent = "This field is required.";
error.style.display = 'block';
input.style.borderColor = 'red';
return false;
}
if (value < 0) {
error.textContent = "Cannot be negative.";
error.style.display = 'block';
input.style.borderColor = 'red';
return false;
}
if (min !== null && value max) {
error.textContent = "Value too high.";
error.style.display = 'block';
input.style.borderColor = 'red';
return false;
}
return true;
}
function calculateMortgage() {
// Clear previous errors
var errorElements = document.querySelectorAll('.error-message');
for (var i = 0; i 0) {
monthlyPI = loanAmount * (monthlyInterestRate * Math.pow(1 + monthlyInterestRate, numberOfPayments)) / (Math.pow(1 + monthlyInterestRate, numberOfPayments) – 1);
} else {
monthlyPI = loanAmount / numberOfPayments; // Handle 0% interest rate
}
var monthlyTaxes = annualPropertyTaxes / 12;
var monthlyInsurance = annualInsurance / 12;
var monthlyPITI = monthlyPI + monthlyTaxes + monthlyInsurance;
var annualRentalIncome = estimatedMonthlyRent * 12;
var annualVacancyLoss = annualRentalIncome * (annualVacancyRate / 100);
var effectiveGrossIncome = annualRentalIncome – annualVacancyLoss;
var annualOperatingExpenses = (estimatedMonthlyRent * 12) * (annualOperatingExpensesPercent / 100);
var monthlyOperatingExpenses = annualOperatingExpenses / 12;
var netOperatingIncome = effectiveGrossIncome – annualOperatingExpenses;
var monthlyCashFlow = (effectiveGrossIncome / 12) – monthlyPITI – monthlyOperatingExpenses;
var grossRentalYield = (annualRentalIncome / purchasePrice) * 100;
var capRate = (netOperatingIncome / purchasePrice) * 100;
var totalCashInvested = purchasePrice * (downPaymentPercent / 100); // Simplified: excludes closing costs
var cashOnCashReturn = (monthlyCashFlow * 12) / totalCashInvested * 100;
// Display Results
getElement('loanAmountResult').textContent = formatCurrency(loanAmount);
getElement('monthlyPI').textContent = formatCurrency(monthlyPI);
getElement('monthlyTaxes').textContent = formatCurrency(monthlyTaxes);
getElement('monthlyInsurance').textContent = formatCurrency(monthlyInsurance);
getElement('monthlyPITI').textContent = formatCurrency(monthlyPITI);
getElement('monthlyOperatingExpenses').textContent = formatCurrency(monthlyOperatingExpenses);
getElement('monthlyCashFlow').textContent = formatCurrency(monthlyCashFlow);
getElement('annualRentalIncome').textContent = formatCurrency(annualRentalIncome);
getElement('annualVacancyLoss').textContent = formatCurrency(annualVacancyLoss);
getElement('annualOperatingExpensesResult').textContent = formatCurrency(annualOperatingExpenses);
getElement('netOperatingIncome').textContent = formatCurrency(netOperatingIncome);
getElement('grossRentalYield').textContent = formatPercent(grossRentalYield);
getElement('capRate').textContent = formatPercent(capRate);
getElement('cashOnCashReturn').textContent = formatPercent(isNaN(cashOnCashReturn) ? 0 : cashOnCashReturn);
// Update chart and table
updateAmortizationTable(loanAmount, monthlyPI, numberOfPayments, monthlyInterestRate);
updateChart(loanAmount, monthlyPI, monthlyTaxes, monthlyInsurance, monthlyOperatingExpenses, numberOfPayments);
}
function updateAmortizationTable(loanAmount, monthlyPI, numberOfPayments, monthlyInterestRate) {
var tableBody = getElement('amortizationTable').getElementsByTagName('tbody')[0];
tableBody.innerHTML = "; // Clear previous data
var currentBalance = loanAmount;
var totalInterestPaid = 0;
var totalPrincipalPaid = 0;
for (var month = 1; month 0) {
interestPayment = currentBalance * monthlyInterestRate;
}
// Ensure the last payment correctly pays off the loan
principalPayment = monthlyPI – interestPayment;
if (currentBalance – principalPayment < 0) {
principalPayment = currentBalance;
monthlyPI = interestPayment + principalPayment; // Adjust last P&I if needed
}
totalInterestPaid += interestPayment;
totalPrincipalPaid += principalPayment;
currentBalance -= principalPayment;
if (currentBalance < 0.01) { // Handle floating point inaccuracies
currentBalance = 0;
}
var row = tableBody.insertRow();
row.insertCell(0).textContent = month;
row.insertCell(1).textContent = formatCurrency(loanAmount – totalPrincipalPaid + principalPayment); // Starting Balance for this row
row.insertCell(2).textContent = formatCurrency(monthlyPI);
row.insertCell(3).textContent = formatCurrency(interestPayment);
row.insertCell(4).textContent = formatCurrency(principalPayment);
row.insertCell(5).textContent = formatCurrency(currentBalance);
if (currentBalance === 0) break; // Stop if loan is paid off
}
// Add a final row for totals if needed, or just ensure the last row shows 0 balance
}
function updateChart(loanAmount, monthlyPI, monthlyTaxes, monthlyInsurance, monthlyOperatingExpenses, numberOfPayments) {
var ctx = getElement('mortgageChart').getContext('2d');
// Destroy previous chart instance if it exists
if (window.myMortgageChart) {
window.myMortgageChart.destroy();
}
// Calculate cumulative costs over time (e.g., up to 360 months)
var maxMonths = Math.min(numberOfPayments, 360); // Limit chart to 30 years for clarity
var months = [];
var cumulativePI = [];
var cumulativeTaxes = [];
var cumulativeInsurance = [];
var cumulativeOpEx = [];
var cumulativeTotal = [];
var currentBalance = loanAmount;
var monthlyInterestRate = (parseFloat(getElement('interestRate').value) / 100) / 12;
var currentMonthlyPI = monthlyPI; // Use calculated P&I
for (var i = 0; i 0 && currentBalance > 0) {
interestPayment = currentBalance * monthlyInterestRate;
}
var principalPayment = currentMonthlyPI – interestPayment;
if (currentBalance – principalPayment < 0) {
principalPayment = currentBalance;
}
currentBalance -= principalPayment;
if (currentBalance tax + cumulativeInsurance[index]),
borderColor: 'rgba(255, 159, 64, 1)',
backgroundColor: 'rgba(255, 159, 64, 0.2)',
fill: false,
tension: 0.1
},
{
label: 'Cumulative Operating Expenses',
data: cumulativeOpEx,
borderColor: 'rgba(75, 192, 192, 1)',
backgroundColor: 'rgba(75, 192, 192, 0.2)',
fill: false,
tension: 0.1
}
]
},
options: {
responsive: true,
maintainAspectRatio: false,
scales: {
x: {
title: {
display: true,
text: 'Month'
}
},
y: {
title: {
display: true,
text: 'Cumulative Cost ($)'
},
beginAtZero: true
}
},
plugins: {
tooltip: {
mode: 'index',
intersect: false,
},
legend: {
position: 'top',
}
}
}
});
}
function resetCalculator() {
getElement('purchasePrice').value = "300000";
getElement('downPaymentPercent').value = "20";
getElement('loanTermYears').value = "30";
getElement('interestRate').value = "6.5";
getElement('annualPropertyTaxes').value = "3600";
getElement('annualInsurance').value = "1200";
getElement('annualVacancyRate').value = "5";
getElement('annualOperatingExpenses').value = "10";
getElement('estimatedMonthlyRent').value = "2000";
// Clear errors and results
var errorElements = document.querySelectorAll('.error-message');
for (var i = 0; i < errorElements.length; i++) {
errorElements[i].style.display = 'none';
errorElements[i].previousElementSibling.style.borderColor = '#ddd';
}
calculateMortgage(); // Recalculate with default values
}
function copyResults() {
var resultsText = "Investment Property Mortgage Analysis:\n\n";
resultsText += "Key Assumptions:\n";
resultsText += "- Purchase Price: " + formatCurrency(parseFloat(getElement('purchasePrice').value)) + "\n";
resultsText += "- Down Payment: " + formatPercent(parseFloat(getElement('downPaymentPercent').value)) + "\n";
resultsText += "- Loan Term: " + getElement('loanTermYears').value + " years\n";
resultsText += "- Interest Rate: " + formatPercent(parseFloat(getElement('interestRate').value)) + "\n";
resultsText += "- Annual Property Taxes: " + formatCurrency(parseFloat(getElement('annualPropertyTaxes').value)) + "\n";
resultsText += "- Annual Insurance: " + formatCurrency(parseFloat(getElement('annualInsurance').value)) + "\n";
resultsText += "- Annual Vacancy Rate: " + formatPercent(parseFloat(getElement('annualVacancyRate').value)) + "\n";
resultsText += "- Annual Operating Expenses: " + formatPercent(parseFloat(getElement('annualOperatingExpenses').value)) + " of Gross Rent\n";
resultsText += "- Estimated Monthly Rent: " + formatCurrency(parseFloat(getElement('estimatedMonthlyRent').value)) + "\n\n";
resultsText += "Calculated Results:\n";
resultsText += "- Estimated Monthly Cash Flow: " + getElement('monthlyCashFlow').textContent + "\n";
resultsText += "- Total Monthly Housing Payment (PITI): " + getElement('monthlyPITI').textContent + "\n";
resultsText += "- Estimated Monthly Operating Expenses (Excl. PITI): " + getElement('monthlyOperatingExpenses').textContent + "\n";
resultsText += "- Gross Rental Yield: " + getElement('grossRentalYield').textContent + "\n";
resultsText += "- Net Operating Income (NOI): " + getElement('netOperatingIncome').textContent + "\n";
resultsText += "- Loan Amount: " + getElement('loanAmountResult').textContent + "\n";
resultsText += "- Monthly Principal & Interest (P&I): " + getElement('monthlyPI').textContent + "\n";
resultsText += "- Monthly Property Taxes: " + getElement('monthlyTaxes').textContent + "\n";
resultsText += "- Monthly Homeowner's Insurance: " + getElement('monthlyInsurance').textContent + "\n";
resultsText += "- Estimated Annual Rental Income: " + getElement('annualRentalIncome').textContent + "\n";
resultsText += "- Estimated Annual Vacancy Loss: " + getElement('annualVacancyLoss').textContent + "\n";
resultsText += "- Estimated Annual Operating Expenses (Excl. PITI): " + getElement('annualOperatingExpensesResult').textContent + "\n";
resultsText += "- Capitalization Rate (Cap Rate): " + getElement('capRate').textContent + "\n";
resultsText += "- Cash-on-Cash Return: " + getElement('cashOnCashReturn').textContent + "\n";
// Use a temporary textarea to copy text
var textArea = document.createElement("textarea");
textArea.value = resultsText;
textArea.style.position = "fixed";
textArea.style.left = "-9999px";
document.body.appendChild(textArea);
textArea.focus();
textArea.select();
try {
var successful = document.execCommand('copy');
var msg = successful ? 'Results copied!' : 'Copying failed!';
// Optionally show a temporary message to the user
var copyButton = document.querySelector('.btn-copy');
var originalText = copyButton.textContent;
copyButton.textContent = msg;
setTimeout(function() { copyButton.textContent = originalText; }, 2000);
} catch (err) {
console.error('Fallback: Oops, unable to copy', err);
// Optionally show a temporary message to the user
var copyButton = document.querySelector('.btn-copy');
var originalText = copyButton.textContent;
copyButton.textContent = 'Copy Failed!';
setTimeout(function() { copyButton.textContent = originalText; }, 2000);
}
document.body.removeChild(textArea);
}
function toggleFaq(element) {
var content = element.nextElementSibling;
if (content.style.display === "block") {
content.style.display = "none";
} else {
content.style.display = "block";
}
}
// Initial calculation on page load
window.onload = function() {
calculateMortgage();
// Ensure chart canvas is correctly sized initially
var chartCanvas = getElement('mortgageChart');
chartCanvas.style.width = '100%';
chartCanvas.style.height = 'auto';
};
// Add Chart.js library dynamically (or ensure it's included in your WP theme)
// For a self-contained HTML file, you'd typically include it via CDN
// Example:
// Since this is a single file output, we assume Chart.js is available globally.
// If not, you'd need to add the script tag. For this example, we'll assume it's present.
// If you are running this in an environment without Chart.js, you'll need to add:
// before this script block.