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: 20-22 Thiells Mt Ivy Road
Enter rent per unit below. Total: 2 units × rent
25% ($325,000)
10%25%50%100%
6.0%
3%7.5%12%
Income
Laundry, parking, storage, etc.
Expenses
5% ($350/mo)
0%5%10%20%
5% of rent ($350/mo)
0%5%10%15%
0% of rent ($0/mo)
0%5%10%15%
Utilities, landscaping, etc.
Needs Review
Cap Rate
4.3%
Cash-on-Cash
-3.9%
Monthly Cash Flow
-$1,240
Annual Cash Flow
-$14,874
Monthly Breakdown
Gross Rent Income+$7,000
Vacancy Loss (5%)-$350
Effective Income$6,650
Mortgage (P&I)-$5,846
Property Tax-$1,444
Insurance-$250
Maintenance-$350
Net Cash Flow-$1,240/mo
Additional Metrics
NOI (Annual)$55,273
GRM (Gross Rent Multiplier)15.5x
DSCR0.79
1% Rule0.5% ✗
Total Cash Invested$377,000
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.
