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: 216-217 River Road
Single family or single unit
25% ($1,312,250)
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
-0.2%
Cash-on-Cash
-19.4%
Monthly Cash Flow
-$24,573
Annual Cash Flow
-$294,879
Monthly Breakdown
Gross Rent Income+$3,500
Vacancy Loss (5%)-$175
Effective Income$3,325
Mortgage (P&I)-$23,603
Property Tax-$3,870
Insurance-$250
Maintenance-$175
Net Cash Flow-$24,573/mo
Additional Metrics
NOI (Annual)-$11,645
GRM (Gross Rent Multiplier)125.0x
DSCR-0.04
1% Rule0.1% ✗
Total Cash Invested$1,522,210
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.
