5.0 · 624 reviews · Jim Blackburn · NMLS #1072866
Equal Housing Lender
(954) 993-1625
See My Options 60-sec match · no credit pull

Investor · Buy & Hold

Buy & Hold: Cashflow, Appreciation, Equity, Depreciation & Tax Savings Calculator

See all four ways a rental builds wealth: monthly cash flow, appreciation, equity buildup, and depreciation tax savings — projected over 15 and 30 years.

Built by Jim Blackburn · NMLS #1072866 · $500M+ closed · 7× Scotsman Guide Top Producer

$

15% minimum on a 1-unit investment. Need less down? Consider a Fix-and-Flip loan.

$

Check Zillow for comparable rentals.

%

Used for your depreciation tax benefit.

$
$
$
Are you thinking about buying another home to continue your wealth journey?

Summary

The Deal

Desired Loan Amount$340,000
Principal & Interest Payment$2,260
Monthly Insurance$200
Monthly Taxes$417
Monthly PMI$116
HOA (paid separately)$0
Total Monthly Housing Expense$2,993
Net Monthly Income (cash flow)$1,007
Cash to Close — no credit$84,000Includes 6% estimated closing costs. Not a Loan Estimate.
Cash to Close — with 3% seller credit$72,000

15-Year Growth

Estimated Value (15 yrs)$623,187
Mortgage Balance (15 yrs)$251,567
Equity (15 yrs)$371,620
Cash Flow Collected (15 yrs)$224,843
Tax Saved via Depreciation (15 yrs)$41,891
Total Return (15 yrs)$638,355
Annual ROI % (15 yrs)13.1%

30-Year Growth

Estimated Value (30 yrs)$970,905
Mortgage Balance (30 yrs)$0
Equity (30 yrs)$970,905
Cash Flow Collected (30 yrs)$575,142
Tax Saved via Depreciation (30 yrs)$83,782
Total Return (30 yrs)$1,629,829
Annual ROI % (30 yrs)10.0%
See My Options

Estimates only — not a commitment to lend.

Jim Blackburn

By Jim Blackburn

Ready to Take Your First Step?

Skip the guesswork. Take our quick Discovery Quiz to uncover your top financial priorities, so we can guide you toward the wealth-building strategies that fit your life.

  • Takes just 5 minutes
  • Tailored results based on your answers
  • No credit check required
Take the Discovery Quiz

Need a Pre-Approval Letter—Fast?

Buying a home soon? Complete our short form and we'll connect you with the best loan options for your target property and financial situation—fast.

  • Only 2 minutes to complete
  • Quick turnaround on pre-approval
  • No credit score impact
Get Pre-Approved Now

Got a Few Questions First?

Let's talk it through. Book a call and one of our friendly advisors will be in touch to guide you personally.

Schedule a Call

Important Disclaimer

This calculator is for illustrative purposes only and does not constitute financial, legal, or investment advice. Results are based on general assumptions and may not reflect actual performance or eligibility. This is not a loan estimate or approval. Please consult with a licensed mortgage advisor before making financial decisions.

Related Posts

An 8-ebook journey · from 18 to legacy

Download The Stairway Roadmap.

Map your real estate journey from age 18 through legacy — one ebook for every chapter. Free.