Rental Property Calculator

Mortgage Amount: $480,000.00

Mortgage Payment: $2,428.24

Rental Income

Monthly Rent: $

Rental Expenses - Fixed

Property Taxes (yearly): $ Insurance (yearly): $ Monthly Utilities (water, gas, electricity): $

Rental Expenses - Variable

Vacancy Rate (%): Repairs and Maintenance (%): Capital Expenditures (%): Property Management Expenses (%):

Total Monthly Expenses: $3,534.91

Property Returns

Monthly Cashflow: $465.09

Cash On Cash Return: 4.65 %

Cap Rate (%): 5.79 %

NOI (Net Operating Income): $34,720.00

Cash Needed: $120,000.00

Other Mortgage Info

Total Cost of Mortgage: $582,777.60

Total Interest Paid: $102,777.60