Property ROI Calculator
Analyze rental property investment returns
Property Details
Purchase Price$300,000
Down Payment$60,000
Monthly Rent$2,200
Vacancy Rate5%
Mortgage Rate6.5%
Appreciation3%
Annual Expenses
Cash-on-Cash
-1.3%
Total ROI
15.5%
Cap Rate
5.8%
Gross Yield
8.4%
Monthly Cash Flow
-$76.96
Income & Expenses
Annual Rent+$25,080
Mortgage-$18,203.56
Taxes & Insurance-$4,800
Maintenance-$3,000
Annual Cash Flow-$923.56
Total Return Breakdown
Cash Flow-$923.56
Appreciation$9,000
Principal Paydown$2,603.56
💡 Benchmarks
- • Cap Rate: 5-10% is good
- • Cash-on-Cash: 8%+ is ideal
- • Price-to-Rent: <15 favors buying