Rental Cashflow Calculator Analysis Report
Property Details
Nashville, TN
37211
US
5 Year Annualized Return
32400%
Mortgage Payment
$2617.28
Rental Income
$2700
Expenses
$2326.6133333333
Cash Needed
$350000
Monthly Expense Breakdown
Below is a breakdown of the monthly expenses and estimated expenses provided.
Mortgage
$2617.28
Taxes
Insurance
$83.333333333333
Variable Expenses
$-594
Fixed Expenses
$120
Total Monthly Expenses
$2326.6133333333
Electricity
$120
Gas
$0
Water & Sewer
$0
HOA Fees
$0
Garbage
$0
Other
$0
Total Fixed Expenses
$120
Vacancy
$108
Maintenance
$81
Capital Expenditures
$-945
Management Fees
$162
Total Variable Expenses
$-594
Monthly Returns
The figures below estimate the costs of cashflow and returns.
Net Operating Income NOI
$4480.6400000004
CoC ROI%
32400%
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
$2700
50% for Expenses
$1350
Monthly P&I
$2617.28
50% Rule Cashflow
$-1267.28