Property Details
Enter your investment parameters
Purchase
Financing
Income & Expenses
Growth Projections
Profitability
Short-term cash flow metrics
Gross Rental Yield
Annual rental income as a percentage of purchase price, before expenses.
7.35%
Cap Rate
NOI as a percentage of purchase price, independent of financing.
6.19%
Net Rental Yield
NOI as a percentage of total acquisition cost (price + transaction costs).
5.81%
Expense Ratio
What percentage of gross rental income is consumed by operating expenses (before financing).
15.8%
Monthly Cash Flow
Represents the amount of money left over each month after all income and expenses are accounted for.
$63
Cash on Cash Return
Measures the annual return on the actual cash invested in the property.
1.28%
Risk & Resilience
Debt coverage and safety metrics
Debt Service Coverage Ratio (DSCR)
Indicates the property's ability to cover its debt obligations with its net operating income.
1.07
Adequate coverage
Monthly Mortgage Payment
How much you pay monthly based on loan amount, interest rate, term, and repayment type.
$903
Long-term Wealth
Total returns and equity growth
Projection Horizon
Total Return on Investment (ROI) at Year 10
Overall profitability of the investment over a specified period, considering cash flow, equity build-up, and property value appreciation.
205.68%
Annualized ROI at Year 10
Annualized (CAGR) return computed from the total ROI over the projection horizon.
11.82%
Internal Rate of Return (IRR) at Year 10
Internal Rate of Return (annual) computed from the yearly cash flows and final sale proceeds.
13.67%
Cumulative Cash Flow at Year 10
Total cash received from rent minus all expenses and mortgage payments over the holding period.
$22,553
Net Equity Gain at Year 10
How much owner equity you have built beyond your initial down payment.
$97,839
Equity Multiple at Year 10
A ratio that indicates how much equity you have built relative to your initial down payment.
3.09