Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 54%
$32.50 /mo
$390 billed annualy
MONTHLY
$69 /mo
billed monthly
7 day free trial. Cancel anytime
×
Take Your Forum Experience
to the Next Level
Create a free account and join over 3 million investors sharing
their journeys and helping each other succeed.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
Already a member?  Login here
Buying & Selling Real Estate
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated about 6 years ago on . Most recent reply

User Stats

89
Posts
21
Votes
Itay Heled
  • Toronto, Ontario
21
Votes |
89
Posts

return on investment calculation

Itay Heled
  • Toronto, Ontario
Posted

Hello BP members!

I am selling a rental duplex In Barrie Ontario and wondering if the math i did  for estimated return on investment in 5 years  is correct. 

(just to clarify , my question is not if the numbers i present  in section A are correct. 

I am just asking if the math i did on section B is correct .)

A assuming the following :

purchase price: $539,900

buyer /investor pays  20% down payment : $107,980

mortgage rate fix for 5 years 3.4% 

annual appreciation on this market  5%

assuming cash flow of the property is 0  (tenant rent pays all expenses including mortgage) 

B annual return on investment :

after 5 years the market value of the house based on 5% appreciation  per year,  would be $689,900

mortgage balance at end of 5 years term $386,593

equity in property after 5 years: $303,307

net profit (equity minus down payment) $195,327

profit per year $39,065

annual return on investment (profit per year divided by down payment) = 36% annual return on investment

make sense?

thanks for your time

Itay

Loading replies...