Passive Income Calculator
Calculate how many rental properties you need to achieve your passive income goals.
Income Goal
Property Assumptions
Properties Needed
42 Properties
Total Investment: $3,528,000
Per Property Analysis
Effective Rent$2,375/mo
Total Expenses$756.25/mo
Mortgage Payment$1,496.931/mo
Monthly Cash Flow$121.819/mo
Investment Metrics
Cash on Cash Return1.7%
Cap Rate6.5%
Investment Per Property$84,000
Goal Achievement
Total Portfolio Value$12,600,000
Total Monthly Income$5,116.414
Annual Passive Income$61,396.97
💡
Help us improve!
How would you rate the Passive Income Calculator?
Editorial Note
MyCalcBuddy Editorial Team
This page is maintained as an educational calculator reference.
📚
Formula Source: Standard Mathematical References
by Various
🔄Last reviewed: May 2026
✓Formula checks are based on standard references and internal QA review.