Rental Cashflow Calculator Analysis Report
Property Details
201 Venture Circle
Nashville, TN
37228
US
5 Year Annualized Return
36000%
Mortgage Payment
$1707.47
Rental Income
$3000
Expenses
$3092.47
Cash Needed
$166000
Monthly Expense Breakdown
Below is a breakdown of the monthly expenses and estimated expenses provided.
Mortgage
$1707.47
Taxes
$250
Insurance
$100
Variable Expenses
$690
Fixed Expenses
$345
Total Monthly Expenses
$3092.47
Electricity
$150
Gas
$80
Water & Sewer
$30
HOA Fees
$0
Garbage
$60
Other
$25
Total Fixed Expenses
$345
Vacancy
$150
Maintenance
$240
Capital Expenditures
$150
Management Fees
$150
Total Variable Expenses
$690
Monthly Returns
The figures below estimate the costs of cashflow and returns.
Net Operating Income NOI
$-1109.64
CoC ROI%
36000%
Purchase Cap
-0.55482%
50% Rule Estimates
The 50% rule is a general estimate that assumes 50% of the income should be allocated to expenses.
Total Monthly Income
$3000
50% for Expenses
$1500
Monthly P&I
$1707.47
50% Rule Cashflow
$-207.47