Rental Property Analysis

Analyze potential rental property investments and calculate ROI.

Rental Income

Main Property

$

Unit 2

$

Unit 3

Unit 4

Expenses

$
$
%
%
$
%
$
$

Cash Required

Down Payment

$100,000

20% of purchase price

Closing Costs

$2,000

Total initial costs

Total Cash Required

$102,000

Down payment + closing costs

Monthly Mortgage

$2,338

Principal + Interest

Return Analysis

5 Year Return NET

69.2%

Annualized: 13.8%

10 Year Return NET

160.9%

Annualized: 16.1%

Monthly Net Income

-$838

After all expenses

Loan to Value Ratio

5.4%

Mortgage: $28,060.322

Cash Flow Projection

1234567891012141618202224262830$-13k$-10k$-8k$-5k$-3k

Investment Summary After 25 Years

Total Profit if Sold

$531,889

Cash on Cash Return

-2.0%

Total Rental Income

$1,217,042

Total Mortgage Payments

$841,810

Total Expenses

$572,640

Net Operating Income

$644,403

Growth Rates

%
%
%

Connect with an Investment Property Specialist

Get expert guidance on investment opportunities including:

  • Short-term rental (Airbnb) opportunities
  • Infill development projects
  • Multi-family properties
  • Property management solutions
  • Investment financing options
  • Market analysis and ROI optimization
Call Concierge Team: +1 587-415-7110
Secure