Rental Cashflow Calculator Analysis Report
Property Details
123 Main St
Nashville, TN
37228
US
5 Year Annualized Return
96000%
Mortgage Payment
$4937.26
Rental Income
$8000
Expenses
$8313.93
Cash Needed
$480000
Monthly Expense Breakdown
Below is a breakdown of the monthly expenses and estimated expenses provided.
Mortgage
$4937.26
Taxes
$833.33
Insurance
$183.33
Variable Expenses
$1760
Fixed Expenses
$600
Total Monthly Expenses
$8313.93
Electricity
$100
Gas
$100
Water & Sewer
$100
HOA Fees
$100
Garbage
$100
Other
$100
Total Fixed Expenses
$600
Vacancy
$400
Maintenance
$400
Capital Expenditures
$800
Management Fees
$160
Total Variable Expenses
$1760
Monthly Returns
The figures below estimate the costs of cashflow and returns.
Net Operating Income NOI
$-3767.16
CoC ROI%
96000%
Purchase Cap
-0.62786%
50% Rule Estimates
The 50% rule is a general estimate that assumes 50% of the income should be allocated to expenses.
Total Monthly Income
$8000
50% for Expenses
$4000
Monthly P&I
$4937.26
50% Rule Cashflow
$-937.26