Rental Property Analyzer
All-in-OneCap rate, DSCR, cash flow, CoC return, and ROI — all from one set of inputs.
Purchase & Loan
= $100,000
Loan Amount$300,000
Monthly P&I$1,995.91
Monthly Cash Flow
$333.09
$3,997/yr
Cash-on-Cash Return
3.70%
$3,997 on $108,000
Cap Rate
6.99%
NOI: $27,948/yr
Total ROI
6.43%
CF + equity + appreciation
DSCR
0.92
Monthly P&L
Gross Income$3,500.00
Vacancy (5%)− $175.00
Effective Gross Income (EGI)$3,325.00
Property Tax− $400.00
Insurance− $130.00
Management (8%)− $266.00
Maintenance− $200.00
HOA− $0.00
Other− $0.00
Total Operating Expenses− $996.00
Net Operating Income (NOI)$2,329.00
P&I (mortgage)− $1,995.91
Monthly Cash Flow$333.09
Investment Summary
Down Payment
$100,000
Total Cash In
$108,000
Loan Amount
$300,000
Loan Payment (P&I)
$1,995.91
Annual NOI
$27,948
Annual Cash Flow
$3,997
Advertisement
Income
Monthly Operating Expenses
= $266.00/mo
Optional: Annual Appreciation ($)
Used for ROI only. Leave 0 for conservative analysis.