Rental Property ROI Calculator
Analyse cash flow, cap rate, and cash-on-cash return on a rental investment.
Acquisition
Income
Annual Expenses
Cash on Cash
2.86%
Cap Rate
6.84%
Net Op. Income
US$20,520
Monthly Cash Flow
US$193
Annual Expense Breakdown
Mortgage
US$18,204Property Tax
US$3,000Insurance
US$1,200Maintenance
US$1,500Management
US$2,280Investment Summary
Initial Out of PocketUS$81,000
Effective Annual IncomeUS$28,500
Total Annual CostsUS$26,184
Rule-of-Thumb Tests
1% Rule (Rent/Price)0.83% ❌
DSCR (NOI / Debt)1.13x ⚠️
Gross Rent Multiplier10.0x
Cash Flow Positive?Yes ✅