Rental Cashflow Calculator Analysis Report
Property Details
201 Venture Circle
Nashville, TN
37228
US
5 Year Annualized Return
7907424%
Mortgage Payment
$94391.24
Rental Income
$658952
Expenses
$574811.51333333
Cash Needed
$3000000
Monthly Expense Breakdown
Below is a breakdown of the monthly expenses and estimated expenses provided.
Mortgage
$94391.24
Taxes
$3045.67
Insurance
$2158.17
Variable Expenses
$474445.44
Fixed Expenses
$771
Total Monthly Expenses
$574811.51333333
Electricity
$25
Gas
$34
Water & Sewer
$455
HOA Fees
$0
Garbage
$122
Other
$135
Total Fixed Expenses
$771
Vacancy
$98842.8
Maintenance
$79074.24
Capital Expenditures
$144969.44
Management Fees
$151558.96
Total Variable Expenses
$474445.44
Monthly Returns
The figures below estimate the costs of cashflow and returns.
Net Operating Income NOI
$1009685.84
CoC ROI%
7907424%
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
$658952
50% for Expenses
$329476
Monthly P&I
$94391.24
50% Rule Cashflow
$235084.76