Investment Calculator

Full financial analysis for rental property investments

Purchase Details

Purchase Price

Down Payment25% ($71,250)

Interest Rate

Loan Term (Years)

Closing Costs

Rehab Cost

Income

Monthly Rent

Vacancy Rate

Expenses

Monthly Insurance

Monthly Tax

Monthly Maintenance

HOA Fee

Management Fee

Growth

Annual Appreciation

Scenario Library
0 saved

No saved scenarios yet. Adjust the calculator and save your first scenario.

Cash-on-Cash

-2.5%

Cap Rate

5.1%

Monthly Cash Flow

-$201

DSCR

0.86x

Investment Summary

Down Payment$71,250

Loan Amount$213,750

Closing Costs$8,550

Rehab Cost$15,000

Total Cash Invested$94,800

Monthly Mortgage$1,414.91

Monthly Expenses Breakdown

Mortgage

$1,414.91

Tax

$396.00

Insurance

$120.00

Maintenance

$105.00

Management

$159.60

Total Monthly Expenses$2,195.51

Disclaimer: For informational purposes only, not financial advice. All property data, deal scores, and financial projections are estimates and should not be relied upon for investment decisions. Always conduct your own due diligence and consult with qualified real estate and financial professionals before making investment decisions. Past performance does not guarantee future results.