Rental Property Calculator
Analyze rental property income and expenses using our detailed calculator.
Rental Property Calculator
There was an error with your calculation.
Result
| Return (IRR) | 16.19% |
|---|---|
| Total Profit when Sold | $523,547.85 |
| Cash on Cash Return | 918.5% |
| Capitalization Rate | 7.03% |
| Total Rental Income | $673,908.99 |
| Total Mortgage Payments | $287,784.00 |
| Total Expenses | $201,527.81 |
| Total Net Operating Income | $472,381.18 |
Mortgage
Vacancy
Management
Property Tax
Insurance
HOA
Maintenance
Other Cost
| FIRST YEAR INCOME AND EXPENSE | ||
|---|---|---|
| MONTHLY | ANNUAL | |
| Income | $2,200.00 | $26,400.00 |
| Mortgage Pay | $1,199.10 | $14,389.20 |
| Vacancy | $110.00 | $1,320.00 |
| Management Fee | $0.00 | $0.00 |
| Property Tax | $250.00 | $3,000.00 |
| Total Insurance | $125.00 | $1,500.00 |
| HOA | $0.00 | $0.00 |
| Maintenance Cost | $208.33 | $2,500.00 |
| Other Cost | $41.67 | $500.00 |
| Cash Flow | $265.90 | $3,190.80 |
| Net Operating Income (NOI) | $1,465.00 | $17,580.00 |
Salary Calculator 
Amortization Calculator 
Investment Calculator 
Simple Interest Calculator 
Compound Interest Calculator 
Financial Calculator 
Payment Calculator 
Sales Tax Calculator 
Interest Calculator 
Tip Calculator 
Interest Rate Calculator 
Mortgage Calculator 
Personal Loan Calculator 
Future Value Calculator 
Mortgage Payment Calculator 
APR Calculator 
Return on Investment (ROI) Calculator 
Business Loan Calculator 
Margin Calculator 
401K Calculator 
Car Loan Calculator 
Retirement Calculator 
Present Value Calculator 
Refinance Calculator 
FHA Loan Calculator 
Annuity Calculator 
Simple Investment Calculator 
Credit Card Payoff Calculator 
Home Loan Calculator 
EMI Calculator 
SIP Сalculator