Investment Calculator

Analyze rental property returns with precision

Property Details

Purchase Price

Down Payment

25% ($87,500)

Closing Costs %

Rehab Cost

Investment Metrics

Cap Rate

5.03%

Cash on Cash

-3.41%

GRM

12.2

DSCR

0.84

Cash Flow

Monthly Cash Flow-$278

Annual Cash Flow-$3,341

NOI$17,616

Total Cash Needed$98,000