Investment Property Analyzer

Comprehensive analysis of rental property investments including cash flow, ROI, and long-term projections.

Property Details

Purchase Price ($)

Down Payment ($)

Closing Costs ($)

Interest Rate (%)

Loan Term

Income

Monthly Rent ($)

Vacancy Rate (%)

Annual Expenses

Property Tax/yr

Insurance/yr

Maintenance (% of value)

Mgmt Fee (% of rent)

Utilities/mo

HOA/mo

Appreciation (%)

Rent Increase (%)

$-261

Investment Score

5/100

$-3,126/year

5.49%

Cap Rate

-3.91%

Cash-on-Cash

0.86

DSCR

10.4

GRM

Gross Rent$2,800

Effective Rent (after vacancy)$2,660

Operating Expenses-$1,058

NOI$1,602

Mortgage Payment-$1,863

Cash Flow$-261

Yr	Value	Cash Flow	Equity	ROI
1	$361k	$-2.8k	$83k	1%
3	$382k	$-2.1k	$111k	30%
5	$406k	$-1.3k	$142k	64%
7	$430k	$-0.6k	$174k	103%
10	$470k	$0.6k	$228k	172%

Rent-to-Price Ratio9.60%

Expense Ratio39.8%

Break-even Occupancy104.3%

Total Cash Invested$80,000