Rental Cashflow Calculator Analysis Report
Property Details
5 Year Annualized Return
14928%
Mortgage Payment
$28.12
Rental Income
$1244
Expenses
$3490.0533333333
Cash Needed
$1245
Monthly Expense Breakdown
Below is a breakdown of the monthly expenses and estimated expenses provided.
Mortgage
$28.12
Taxes
Insurance
$36
Variable Expenses
$2363.6
Fixed Expenses
$1052
Total Monthly Expenses
$3490.0533333333
Electricity
$124
Gas
$432
Water & Sewer
$124
HOA Fees
$124
Garbage
$124
Other
$124
Total Fixed Expenses
$1052
Vacancy
$149.28
Maintenance
$149.28
Capital Expenditures
$1542.56
Management Fees
$522.48
Total Variable Expenses
$2363.6
Monthly Returns
The figures below estimate the costs of cashflow and returns.
Net Operating Income NOI
$-26952.64
CoC ROI%
14928%
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
$1244
50% for Expenses
$622
Monthly P&I
$28.12
50% Rule Cashflow
$593.88