Rental Cashflow Calculator Analysis Report
Property Details
Main st
Nashville, TN
37228
US
5 Year Annualized Return
48000%
Mortgage Payment
$2715.24
Rental Income
$4000
Expenses
$3884.9066666667
Cash Needed
$400000
Monthly Expense Breakdown
Below is a breakdown of the monthly expenses and estimated expenses provided.
Mortgage
$2715.24
Taxes
Insurance
$125
Variable Expenses
$880
Fixed Expenses
$-2
Total Monthly Expenses
$3884.9066666667
Electricity
$-1
Gas
$0
Water & Sewer
$0
HOA Fees
$-1
Garbage
$0
Other
Total Fixed Expenses
$-2
Vacancy
$200
Maintenance
$200
Capital Expenditures
$160
Management Fees
$320
Total Variable Expenses
$880
Monthly Returns
The figures below estimate the costs of cashflow and returns.
Net Operating Income NOI
$1381.1199999996
CoC ROI%
48000%
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
$2000
Monthly P&I
$2715.24
50% Rule Cashflow
$-715.24