Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here
Pick markets, find deals, analyze and manage properties. Try BiggerPockets PRO.
x
Last updated 3 years ago

Rental Analysis

$22monthly cash flow
$22$5.9K$11.7K$17.6K$23.5K1234510152030

Monthly cash flow

$22 /mo

Income

$12,965 /mo

Expenses

$12,942 /mo

CoC ROI

0.12%
5-year annualized return
15.79%
Mortgage payment
$5,257.57

Rental income

$13K
Rental income$12,965 /month

Expenses

$13K
Custom expenses$0 /month
Vacancy5%
Management fees11%

Loan details

Total cash needed
$220,000
Purchase price$1,000,000
Loan amount$800,000
Loan term20 years
Interest rate5.0%
$13K

Monthly expense breakdown

Total expenses
$12,942
Mortgage
$5,258
Taxes
$1,003
Insurance
$653
Variable expenses
$6,028
Fixed expenses
$0
Fixed expenses
$0
electricity
$0
gas
$0
water & sewer
$0
hoa fees
$0
garbage
$0
Other
$0
Variable expenses
$6,028
Vacancy
$648
Maintenance
$3,370
CapEx
$648
Management fees
$1,361

Returns

NOI
$63,363
CoC ROI
0.12%
Pro forma cap
6.34%
Purchase cap
6.34%

50% Rule

Total monthly income
$12,965
50% for expenses
$6,482
Monthly P&I
$5,257
50% rule cash flow
$1,224
$1,811K
$1,510K
$1,208K
$906K
$604K
$302K
$0K
-Year 1Year 2Year 3Year 4Year 5Year 10Year 15Year 20Year 30
Property value$1,000K$1,020K$1,040K$1,061K$1,082K$1,104K$1,219K$1,346K$1,486K$1,811K
Equity$200K$244K$290K$337K$386K$437K$722K$1,067K$1,486K$1,811K
Loan balance$800,000$775,968$750,720$724,193$696,324$667,042$496,835$278,941
Cash flow$272$1,539$2,832$4,150$5,495$6,867$14,148$22,187$31,063$114,773
Mortgage payment$5,257$5,257$5,257$5,257$5,257$5,257$5,257$5,257$5,257
Profit if sold-$20K$26K$74K$126K$180K$238K$579K$1,018K$1,574K$2,951K
Annualized return-100%11.62%15.61%16.24%16.13%15.79%13.77%12.21%11.06%9.3%

Use of this calculator signifies your agreement to our Terms of Use and the terms posted below.

The calculators found on BiggerPockets are designed to be used for informational and educational purposes only, and when used alone, do not constitute investment advice. BiggerPockets recommends that you seek the advice of a real estate professional before making any type of investment. The results presented may not reflect the actual return of your own investments. BiggerPockets is not responsible for the consequences of any decisions or actions taken in reliance upon or as a result of the information provided by these tools. Furthermore, BiggerPockets is not responsible for any human or mechanical errors or omissions. BiggerPockets obtains property details from various third-party sources, and BiggerPockets is not responsible or liable for the accuracy, completeness, or suitability of the property details. You are responsible for confirming the property details are accurate, complete, and suitable for your use case.