Rental Cashflow Calculator Analysis Report
Property Details
5 Year Annualized Return
Mortgage Payment
$2568.05
Rental Income
$4000
Expenses
Cash Needed
$350000
Monthly Expense Breakdown
Below is a breakdown of the monthly expenses and estimated expenses provided.
Mortgage
$2568.05
Taxes
Insurance
Variable Expenses
Fixed Expenses
Total Monthly Expenses
Electricity
$250
Gas
$100
Water & Sewer
$20
HOA Fees
$100
Garbage
$0
Other
$0
Total Fixed Expenses
Vacancy
$120
Maintenance
$200
Capital Expenditures
$120
Management Fees
$120
Total Variable Expenses
Monthly Returns
The figures below estimate the costs of cashflow and returns.
Net Operating Income NOI
CoC ROI%
Purchase Cap
50% Rule Estimates
The 50% rule is a general estimate that assumes 50% of the income should be allocated to expenses.
Total Monthly Income
$4000
50% for Expenses
Monthly P&I
$2568.05