Cash on Cash Return Calculator

Calculate the cash on cash return for your real estate investment property.

Purchase Details

Purchase Price ($)

Down Payment ($)

Closing Costs ($)

Repair Costs ($)

Interest Rate (%)

Monthly Rent ($)

Vacancy Rate (%)

Property Tax ($/year)

Insurance ($/year)

Maintenance ($/year)

Property Mgmt (%)

-1.60%

Cap Rate: 5.94%

Gross Annual Rent$30,000

Effective Gross Income$28,500

Total Expenses-$29,841

Annual Cash Flow$-1,341

Monthly Cash Flow$-112

Mortgage (P&I)$19,161

Property Tax$3,600

Insurance$1,800

Maintenance$3,000

Property Management$2,280

$84,000

Total Cash Invested

$17,820

NOI