No Results
No results found for your search. Please try another term.
Online Rental Property Calculator
Result
| Return (IRR) | 16.19% |
|---|---|
| Total Profit when Sold ($) | 523,547.85 |
| Cash on Cash Return | 918.5% |
| Capitalization Rate | 7.03% |
| Total Rental Income ($) | 673,908.99 |
| Total Mortgage Payments ($) | 287,784.00 |
| Total Expenses ($) | 201,527.81 |
| Total Net Operating Income ($) | 472,381.18 |
Mortgage
Vacancy
Management
Property Tax
Insurance
HOA
Maintenance
Other Costs
| FIRST YEAR INCOME AND EXPENSE | ||
|---|---|---|
| MONTHLY ($) | ANNUAL ($) | |
| Income | 2,200.00 | 26,400.00 |
| Mortgage Pay | 1,199.10 | 14,389.20 |
| Vacancy | 110.00 | 1,320.00 |
| Management Fee | 0.00 | 0.00 |
| Property Tax | 250.00 | 3,000.00 |
| Total Insurance | 125.00 | 1,500.00 |
| HOA | 0.00 | 0.00 |
| Maintenance Cost | 208.33 | 2,500.00 |
| Other Costs | 41.67 | 500.00 |
| Cash Flow | 265.90 | 3,190.80 |
| Net Operating Income (NOI) | 1,465.00 | 17,580.00 |
Oops! Something went wrong. Please try again.