Triplex Calculator

Analyze triplex investment returns with owner-occupancy and rental income options.

Purchase & Financing

Purchase Price ($)

Down Payment ($)

Interest Rate (%)

Unit 1 Rent ($/mo)

Unit 2 Rent ($/mo)

Unit 3 Rent ($/mo)

Owner-Occupied Unit

Vacancy Rate (%)

Property Tax ($/year)

Insurance ($/year)

Maintenance ($/mo)

Management Fee (%)

$-305

Annual: $-3,661.424

Gross Rental Income$4900/mo

Effective Rent (after vacancy)$4655

Mortgage Payment-$3193

Operating Expenses-$1467

5.78%

Cap Rate

-3.05%

Cash-on-Cash

10.20

GRM

0.90

DSCR

Unit 1$1800/mo

Unit 2$1600/mo

Unit 3$1500/mo

Price Per Unit$200,000