RealFinHQ
Home / Calculators / Rental Property Analyzer

Rental Property Analyzer

All-in-One

Cap 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

Below minimum ✗

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.