Rental Cashflow Calculator Analysis Report
Property Details
201 Venture Circle
Nashville, TN
37228
US
5 Year Annualized Return
240000%
Mortgage Payment
$1161.09
Rental Income
$20000
Expenses
$13802.756666667
Cash Needed
$100000
Monthly Expense Breakdown
Below is a breakdown of the monthly expenses and estimated expenses provided.
Mortgage
$1161.09
Taxes
Insurance
$83.333333333333
Variable Expenses
$10600
Fixed Expenses
$1750
Total Monthly Expenses
$13802.756666667
Electricity
$500
Gas
$600
Water & Sewer
$200
HOA Fees
$300
Garbage
$100
Other
$50
Total Fixed Expenses
$1750
Vacancy
$1000
Maintenance
$2000
Capital Expenditures
$1000
Management Fees
$6600
Total Variable Expenses
$10600
Monthly Returns
The figures below estimate the costs of cashflow and returns.
Net Operating Income NOI
$74366.919999996
CoC ROI%
240000%
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
$20000
50% for Expenses
$10000
Monthly P&I
$1161.09
50% Rule Cashflow
$8838.91