Analyze rental property investments with cap rate, cash-on-cash return, and cash flow projections. Make informed real estate investment decisions.
Monthly Cash Flow
-$22
Negative cash flow
Cash-on-Cash Return
-0.31%
Annual return on investment
1% Rule: Rent should be ≥ $3,000/month (✗ Below rule)
Loan Amount
$225,000
Monthly Mortgage (P&I)
$1,497
5.90%
Cap Rate
-0.31%
Cash-on-Cash
10.0
GRM
0.99
DSCR
Break-Even Occupancy
95.9%
Total Cash Investment
$84,000
5-Year Appreciation
$47,782
5-Year Equity
$135,986
5-Year Total Return
$50,617
5-Year ROI
60.3%
Monthly Cash Flow
-$22
Negative cash flow
Cash-on-Cash Return
-0.31%
Annual return on investment
See how different rent amounts affect your investment returns
4 insights based on your inputs
This property loses $22/month. Consider negotiating a lower price or increasing rent.
Rent should be $3,000/month to meet the 1% rule. This property may struggle to cash flow.
Income doesn't cover mortgage payments. This deal needs more down payment or higher rent.
Explore other tools that might help
Real estate investment analysis includes: Cap Rate = NOI / Property Value, Cash-on-Cash = Annual Cash Flow / Cash Invested, ROI = Total Return / Total Investment. Our calculator provides comprehensive property analysis.
Cap rate (capitalization rate) measures a property's potential return based on NOI (Net Operating Income) divided by purchase price. A 6% cap rate means the property generates 6% of its value annually before mortgage. Higher cap rates indicate higher potential returns but often higher risk.
Cash-on-cash return measures annual cash flow divided by total cash invested (down payment + closing costs). It shows the actual return on your invested capital. A 10% cash-on-cash return means you earn $10,000 annually on a $100,000 investment.
The 1% rule is a quick screening tool: monthly rent should be at least 1% of purchase price. A $200,000 property should rent for $2,000+/month. Properties meeting this rule often cash flow well, but it's just a starting point for analysis.
DSCR measures ability to cover mortgage payments with NOI. DSCR = NOI ÷ Annual Mortgage Payment. Lenders typically require 1.2-1.25 minimum. A 1.25 DSCR means NOI is 25% higher than mortgage payments, providing a safety cushion.
Key expenses: Property taxes (varies by location), insurance (0.5-1% of value), maintenance/repairs (1-2% of value for reserves), property management (8-10% of rent if hired), vacancy (5-10% of rent), utilities (if included), and HOA fees if applicable.
Monthly Cash Flow
-$22
Negative cash flow
Cash-on-Cash Return
-0.31%
Annual return on investment