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: 295 Route 59
Single family or single unit
25% ($875,000)
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
-1.0%
Cash-on-Cash
-22.1%
Monthly Cash Flow
-$18,672
Annual Cash Flow
-$224,058
Monthly Breakdown
Gross Rent Income+$3,500
Vacancy Loss (5%)-$175
Effective Income$3,325
Mortgage (P&I)-$15,738
Property Tax-$5,833
Insurance-$250
Maintenance-$175
Net Cash Flow-$18,672/mo
Additional Metrics
NOI (Annual)-$35,200
GRM (Gross Rent Multiplier)83.3x
DSCR-0.19
1% Rule0.1% ✗
Total Cash Invested$1,015,000
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.
