Real Estate Tools
Professional calculators at your fingertips. Calculate payments, see what you can get approved for, or analyze investment properties.
Investment Property Analyzer
Analyzing: 16015 13th Avenue
Single family or single unit
25% ($647,000)
10%25%50%100%
6.0%
3%7.5%12%
Income
Laundry, parking, storage, etc.
Expenses
5% ($175/mo)
0%5%10%20%
5% of rent ($175/mo)
0%5%10%15%
0% of rent ($0/mo)
0%5%10%15%
Utilities, landscaping, etc.
Needs Review
Cap Rate
1.1%
Cash-on-Cash
-14.6%
Monthly Cash Flow
-$9,159
Annual Cash Flow
-$109,909
Monthly Breakdown
Gross Rent Income+$3,500
Vacancy Loss (5%)-$175
Effective Income$3,325
Mortgage (P&I)-$11,637
Property Tax-$422
Insurance-$250
Maintenance-$175
Net Cash Flow-$9,159/mo
Additional Metrics
NOI (Annual)$29,738
GRM (Gross Rent Multiplier)61.6x
DSCR0.21
1% Rule0.1% ✗
Total Cash Invested$750,520
This is an estimate for analysis purposes only. Actual returns depend on market conditions, financing terms, and property management. Consult a financial advisor before investing.
