Passive Income Calculator

Calculate how many rental properties you need to achieve your passive income goals.

Income Goal

Target Monthly Passive Income ($)

Property Price ($)

Monthly Rent ($)

Down Payment (%)

Interest Rate (%)

Vacancy Rate (%)

Property Mgmt (%)

Insurance ($/mo)

Taxes ($/mo)

HOA ($/mo)

42 Properties

Total Investment: $3,528,000

Effective Rent$2,375/mo

Total Expenses$756.25/mo

Mortgage Payment$1,496.931/mo

Monthly Cash Flow$121.819/mo

Cash on Cash Return1.7%

Cap Rate6.5%

Investment Per Property$84,000

Total Portfolio Value$12,600,000

Total Monthly Income$5,116.414

Annual Passive Income$61,396.97