What it is
Typed ROI engine covering cash flow, amortization, appreciation, and tax.
Why it matters
Shows real returns with vacancy, CapEx, and debt service baked in.
How it works
React + TypeScript state, amortization loop, and Recharts for clarity.
Real estate investing isn't about guessing; it's about math. At Ondo Real Estate, we didn't just embed a widget—we engineered a comprehensive ROI Calculator from scratch.
This post dissects the logic inside our ROICalculator.tsx, explaining how we model complex financial scenarios like amortization, equity appreciation, and cash-on-cash returns.
The Mathematics of ROI
Our calculator doesn't just look at rent; it analyzes the four pillars of real estate return:
Gestalt grouping
Cash flow (now) + wealth-building (amortization, appreciation, tax).
Guardrail
Typed inputs and derived values auto-adjust to prevent silent drift.
- Cash Flow: (Rent - Expenses - Debt Service)
- Amortization: (Principal Paydown)
- Appreciation: (Market Value Increase)
- Tax Benefits: (Depreciation - though handled as a user input buffer)
The Algorithm
We use a compound interest formula combined with an amortization loop to project future values.
// Core logic from our ROI Calculator
const calculateROI = () => {
// 1. Calculate NOI (Net Operating Income)
const netOperatingIncome = annualRentalIncome - annualOperatingExpenses;
// 2. Amortization Loop to find Loan Balance at Sale
let remainingBalance = loanAmount;
for (let month = 0; month < paymentsMade; month++) {
const interestPayment = remainingBalance * monthlyRate;
const principalPayment = monthlyPayment - interestPayment;
remainingBalance = Math.max(0, remainingBalance - principalPayment);
}
// 3. Calculate Total Return
const equityAtSale = propertyValueAtSale - remainingBalance;
const totalReturn = totalCashFlow + (equityAtSale - downPayment);
}Step 1
Compute NOI (income minus operating expenses).
Step 2
Iterate amortization to find the real loan balance at sale.
Step 3
Blend cash flow + equity gain for total return and ROI.
Handling React State for Financial Models
We use a large, typed state object (ROIData) to track over 15 variables, from vacancyRate to closingCosts.
- Dependency Tracking: We use
useEffectto trigger recalculations whenever a user modifies a variable. - Derived State: Crucially, if a user changes the Purchase Price, we automatically adjust the Loan Amount based on the previous down payment percentage, ensuring the model stays consistent.
Data Visualization with Recharts
Numbers can be dry. We integrated Recharts to visualize the break-even point and equity growth over time. The charts are dynamically imported to ensure they don't slow down the initial page load.
Validating "Good" Deals
We built intelligent analysis directly into the UI.
- > 15% ROI: "Excellent ROI! Strong return potential."
- < 5% ROI: "Low ROI. Consider if the risk is acceptable."
This conditional rendering helps novice investors interpret the raw data immediately.
Signals
Green: ≥15% ROI, Yellow: 5–10%, Red: under 5%.
Action
Adjust vacancy, CapEx, and hold period to feel sensitivity quickly.
Why It Matters
Standard calculators often ignore "hidden" costs like vacancy rates or maintenance reserves. By exposing these variables in our ROICalculator, we force investors to underwrite their deals conservatively, leading to safer investment decisions.
FAQ
Q: How is Cash-on-Cash return different from ROI?
A: Cash-on-Cash only measures the cash flow relative to your initial cash investment. ROI includes the invisible wealth you build through loan paydown and property appreciation.
Q: Does the calculator account for inflation?
A: Yes, via the "Appreciation Rate" and "Annual Rent Increase" inputs, allowing you to model inflation's effect on asset value.
Summary
Ondo Real Estate's ROI Calculator is a custom React application that models complex real estate investment scenarios. Unlike simple mortgage calculators, it accounts for four wealth generators: cash flow, principal paydown (amortization), appreciation, and tax benefits. The codebase uses TypeScript to enforce strict type safety for financial variables and employs an iterative loop to calculate exact loan balances at the end of a holding period. It provides immediate visual feedback on deal quality based on customizable thresholds.

