Simulator

Property price
Ten thousand yen
Own resources
Ten thousand yen
Estimated annual income
Ten thousand yen
Borrowing amount
Ten thousand yen
Vacancy rate
Borrowing period
Year
Expense ratio
Borrowing interest rate (annual interest)

Estimated result

Annual rent income
yen
Monthly rent income
yen
Annual repayment amount
yen
Monthly repayment amount
yen
Vacancy deduction + annual expenses
yen
Total repayment
yen
Annual take-home
yen
Surface yield
Real yield