Real Estate Calculator

Analyze real estate investments with cap rate, cash-on-cash return, and ROI calculations.

Property Details

Purchase Price$350,000

$50,000$2,000,000

Down Payment25% ($87,500)

0% ($0)100% ($350,000)

Closing Costs

Repair/Rehab Costs

Interest Rate7.000%

0.000%15.000%

Loan Term30 years

10 years30 years

Rental Income

Monthly Rent$2,500

$0$10,000

Other Monthly Income

Vacancy Rate5%

0%20%

Annual Expenses

Property Tax

Insurance

Maintenance

Property Management

HOA (monthly)

Utilities (monthly)

Appreciation & Holding Period

Annual Appreciation3%

0%10%

Holding Period5 years

1 years30 years

This property does NOT pass the 1% rule (0.71% rent-to-price ratio). Consider negotiating a lower price or finding higher rent potential.

Key Investment Metrics

Cap Rate6.03%Average

Cash-on-Cash0.14%Low

GRM11.7High

1% Rule0.71%Fail

Investment Summary

Total Cash Invested$102,500

Loan Amount$262,500

Monthly Mortgage$1,746.42

NOI$21,100Net Operating Income

5-Year Projection

Total Cash Flow$714.86

Appreciation Gain$55,745.93

Equity Buildup$15,404.58

Total Return$71,865.3670.1% total ROI

Annualized ROI11.21%

Future Property Value$405,745.93

Monthly Cash Flow

Net monthly income

$11.91

0.1% cash-on-cash return

Income Distribution

Net Cash Flow

$142.97

Operating Expenses

$7,400

Mortgage

$20,957.03

Vacancy Loss

$1,500

5-Year Returns

Cash Flow

$714.86

Appreciation

$55,745.93

Equity Buildup

$15,404.58

Embed This Calculator

Add this real estate calculator to your website, blog, or WordPress site for free. No signup required.

Get Embed Code

Disclaimer

This calculator is provided for informational purposes only. Results are estimates based on the information you provide. Always consult with a qualified financial professional before making important financial decisions.