Calculator
Investment property analyzer.
Run the numbers before you make an offer. Cash flow, cap rate, and cash-on-cash return.
Acquisition
%
%
Income
Expenses
%
%
Monthly cash flow
-$410
Negative cash flow after all expenses and mortgage.
Monthly mortgage (P&I)
$3,094
Monthly cash flow
-$410
negative
Annual cash flow
-$4,916
Cap rate
5.19%
NOI / purchase price
Cash-on-cash return
-3.17%
annual CF / down payment
Gross rent multiplier
12.30x
price / annual rent
Monthly expense breakdown
Vacancy allowance$210
Property management$336
Maintenance / repairs$200
Property tax$650
Insurance$120
Mortgage (P&I)$3,094
Total expenses$4,610
Projections are estimates based on inputs provided. Actual results depend on vacancy rates, market conditions, maintenance costs, and financing terms. Past performance does not guarantee future results. Consult qualified financial and legal professionals.