Investment Calculator
Analyze your property investment returns
Property Details
$
%
%
years
$
$
$
$
%
Monthly Mortgage
$2,396.99
Monthly Cash Flow
-$536.99
Cap Rate
4.46%
ROI
-6.44%
Cash-on-Cash Return
-6.44%
Break-Even Occupancy
114.2%
Expense Breakdown
Mortgage$2,396.99
Property Tax$350.00
Insurance$150.00
Maintenance$300.00
Total Monthly Expenses$3,196.99
Monthly Breakdown
Effective Rent Income$2,660.00
Mortgage Payment-$2,396.99
Property Tax-$350.00
Insurance-$150.00
Maintenance-$300.00
Net Cash Flow-$536.99
Investment Summary
Down Payment$100,000.00
Loan Amount$400,000.00
Annual Cash Flow-$6,443.89
Total Investment$100,000.00