Back to Financial Calculators
Rental Property Calculator
Analyze cash flow, cap rate, CFROI, and IRR for rental property investments.
Purchase
Use Loan?
Need Repairs?
Recurring Operating Expenses
%
%
%
%
%
Income
%
%
Sell
Know Sell Price?
%
%
Cap Rate
6.84%
Monthly Cash Flow
$2.14
CFROI
0.06%
IRR
21.56%
Investment Summary
Initial Investment
$45,000.00
Total Cash Flow
$4,777.52
Loan Balance at Sale
$168,499.76
Sell Price
$300,000.00
Net Proceeds
$113,500.24
Total Profit
$73,277.76
Annual Breakdown
| Year | Gross Income | Vacancy | Mgmt Fee | Expenses | NOI | Debt Svc | Cash Flow |
|---|---|---|---|---|---|---|---|
| 1 | $21,600.00 | $1,080.00 | $1,641.60 | $5,200.00 | $13,678.40 | $13,652.67 | $25.73 |
| 2 | $22,248.00 | $1,112.40 | $1,690.85 | $5,316.00 | $14,128.75 | $13,652.67 | $476.08 |
| 3 | $22,915.44 | $1,145.77 | $1,741.57 | $5,434.68 | $14,593.41 | $13,652.67 | $940.75 |
| 4 | $23,602.90 | $1,180.15 | $1,793.82 | $5,556.10 | $15,072.83 | $13,652.67 | $1,420.16 |
| 5 | $24,310.99 | $1,215.55 | $1,847.64 | $5,680.34 | $15,567.47 | $13,652.67 | $1,914.80 |