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: 522 Wickapogue Road
Single family or single unit
25% ($3,673,750)
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
0.1%
Cash-on-Cash
-18.3%
Monthly Cash Flow
-$64,953
Annual Cash Flow
-$779,436
Monthly Breakdown
Gross Rent Income+$3,500
Vacancy Loss (5%)-$175
Effective Income$3,325
Mortgage (P&I)-$66,078
Property Tax-$1,775
Insurance-$250
Maintenance-$175
Net Cash Flow-$64,953/mo
Additional Metrics
NOI (Annual)$13,500
GRM (Gross Rent Multiplier)349.9x
DSCR0.02
1% Rule0.0% ✗
Total Cash Invested$4,261,550
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.
