Zip Estate

Real Estate Investment Calculator

Discover the 3 engines of profit: Cash Flow, Appreciation & Equity Building

If you invest $33,000 today, after 30 years your property will be worth $744,280.

Year 1 ROI: 32.7%
Average Annual ROI: 71.8%
Compound Annual ROI: 10.9%
$
$50,000$300,000
%
60%120%
%
0%10%
$
$0$3,000
%
0%6%
%
0%20%

30-Year Property Projection

Watch your wealth grow over 30 years

11025$0$200K$400K$600K$800K$1,300$2,050$2,800$4,140.894Paid Off
  • Property Value
  • Equity
  • Net Worth
  • Mortgage Balance
  • Monthly Rent
Keeping ItExit / Sell

The 3 Engines of Profit

Your Year 1 returns broken down by source

Cash Flow
$33,000 → 18.0%$5,950

Monthly income after all expenses

Appreciation
$33,000 → 12.1%$4,000

Property value growth

Principal Paydown
$33,000 → 2.5%$838

Tenant pays your mortgage

Total Return
$33,000 → 32.7%$10,800

With Leverage

Net Monthly$496/mo
Total Return$10,800
ROI32.7%

If you invest $25,000

Without Leverage (All Cash)

Net Monthly$970/mo
Total Return$15,600
ROI14.5%

If you invest $100,000

Your Wealth Building Over Time

151015202530Years$0$200K$400K$600K$800K
  • Appreciation
  • Equity Built
  • Cash Flow