Rental Cashflow Calculator Analysis Report
Property Details
Nashville, TN
37211
US
5 Year Annualized Return
33600%
Mortgage Payment
$2568.05
Rental Income
$2800
Expenses
$3407.7166666667
Cash Needed
$350000
Monthly Expense Breakdown
Below is a breakdown of the monthly expenses and estimated expenses provided.
Mortgage
$2568.05
Taxes
Insurance
$83.333333333333
Variable Expenses
$448
Fixed Expenses
$225
Total Monthly Expenses
$3407.7166666667
Electricity
$175
Gas
$0
Water & Sewer
$50
HOA Fees
$0
Garbage
$0
Other
$0
Total Fixed Expenses
$225
Vacancy
$140
Maintenance
$84
Capital Expenditures
$56
Management Fees
$168
Total Variable Expenses
$448
Monthly Returns
The figures below estimate the costs of cashflow and returns.
Net Operating Income NOI
$-7292.6000000004
CoC ROI%
33600%
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
$2800
50% for Expenses
$1400
Monthly P&I
$2568.05
50% Rule Cashflow
$-1168.05