Investment Property Analyzer
Analyze rental property investments with detailed cash flow projections, cap rate, cash-on-cash return, DSCR, and 5-year ROI forecasts.
Purchase & Financing
$
70.000 US$
%
10.500 US$
%
%
Rental Income
$
-1500 US$/yr
%
Operating Expenses
$/yr
$/yr
$
1500 US$/yr
%
2400 US$/yr
%
Growth Assumptions
%
Monthly Cash Flow
-462,85 US$
Cap Rate
4.80%
Cash-on-Cash
-6.90%
DSCR
0.75
1% Rule: 0.71% Fail
50% Rule: OpEx = 39% of rent
GRM: 11.7
Investment Summary
Annual Cash Flow
Effective Gross Income+28.500 US$
Operating Expenses-11.700 US$
NOI16.800 US$
Debt Service (Mortgage)-22.354 US$
Annual Cash Flow-5554 US$
Monthly Cash Flow-462,85 US$
Total Cash Required
Down Payment (20%)70.000 US$
Closing Costs (3%)10.500 US$
Total Cash Invested80.500 US$
5-Year Projection
| Yr | Cash Flow | Equity | Apprec. | Total | ROI |
|---|---|---|---|---|---|
| 1 | -5554 US$ | 2844 US$ | 10.500 US$ | 7790 US$ | 9.7% |
| 2 | -4816 US$ | 3050 US$ | 10.815 US$ | 9049 US$ | 20.9% |
| 3 | -4056 US$ | 3270 US$ | 11.139 US$ | 10.354 US$ | 33.8% |
| 4 | -3273 US$ | 3507 US$ | 11.474 US$ | 11.707 US$ | 48.3% |
| 5 | -2467 US$ | 3760 US$ | 11.818 US$ | 13.111 US$ | 64.6% |
Estimates are for informational purposes only. Actual rates, payments, and qualification requirements vary by lender, credit profile, and market conditions. Consult a licensed mortgage professional for accurate figures.