Mortgage Payment Calculator
Monthly Payment: R 10,094.10
Monthly Payment + Expenses: R 14,094.10
Monthly Rental Net Income - Expenses: R 3,905.90
Original Metrics
- Total Investment (30 Years): R 1,050,000.00 Annual Required Payment: R 87,500.00
- Annual Rental Income: R 216,000.00 Gross Yield: 20.57%
- Monthly Net Profit: R 3,905.90 Annual Net Profit: R 46,870.83
Adjusted Metrics
- Adjusted Annual Rental Income: R 226,800.00 Adjusted Annual Expenses: R 160,672.71
- Adjusted Monthly Rental Income: R 18,900.00 Adjusted Monthly Income - Expenses: R 5,510.61
- Adjusted Monthly Net Profit: R 5,510.61 Adjusted Monthly Expenses: R 13,389.39
- Annual ROI Value: R 66,127.29 Adjusted Annual ROI: 6.30%
Advanced Lease Payment Calculator
Yearly Payment Details
- Year 1 Total Interest: R 7,918.54
Combined Yearly Payment:
R 127,918.54
Estimated Remaining Payment:
R 691,275.09
Yearly Utilities:
R 6,000.00
Yearly Maintenance:
R 2,400.00
Yearly Insurance:
R 1,200.00
- Year 2 Total Interest: R 23,785.43
Combined Yearly Payment:
R 143,785.43
Estimated Remaining Payment:
R 547,489.66
Yearly Utilities:
R 6,000.00
Yearly Maintenance:
R 2,400.00
Yearly Insurance:
R 1,200.00
- Year 3 Total Interest: R 41,620.43
Combined Yearly Payment:
R 161,620.43
Estimated Remaining Payment:
R 385,869.23
Yearly Utilities:
R 6,000.00
Yearly Maintenance:
R 2,400.00
Yearly Insurance:
R 1,200.00
- Year 4 Total Interest: R 61,667.67
Combined Yearly Payment:
R 181,667.67
Estimated Remaining Payment:
R 204,201.56
Yearly Utilities:
R 6,000.00
Yearly Maintenance:
R 2,400.00
Yearly Insurance:
R 1,200.00
- Year 5 Total Interest: R 84,201.56
Combined Yearly Payment:
R 204,201.56
Estimated Remaining Payment:
R 0.00
Yearly Utilities:
R 6,000.00
Yearly Maintenance:
R 2,400.00
Yearly Insurance:
R 1,200.00
Mortgage Savings Calculator
Please do not type decimals in the input fields