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 4 years ago
Property

Rental Analysis

$219monthly cash flow
$219$362$724$1.1K$1.4K1234510152030

Monthly cash flow

$219 /mo

Income

$800 /mo

Expenses

$580 /mo

CoC ROI

175.81%
5-year annualized return
85.01%
Mortgage payment
$278.24

Rental income

$800
Rental income$800 /month

Expenses

$580
Custom expenses$0 /month
Vacancy7%
Management fees0%

Loan details

Total cash needed
$1,500
Purchase price$55,000
Loan amount$55,000
Loan term20 years
Interest rate2.0%
$580

Monthly expense breakdown

Total expenses
$580
Mortgage
$278
Taxes
$96
Insurance
$54
Variable expenses
$152
Fixed expenses
$0
Fixed expenses
$0
electricity
$0
gas
$0
water & sewer
$0
hoa fees
$0
garbage
$0
Other
$0
Variable expenses
$152
Vacancy
$56
Maintenance
$48
CapEx
$48
Management fees
$0

Returns

NOI
$5,976
CoC ROI
175.81%
Pro forma cap
10.87%
Purchase cap
10.87%

50% Rule

Total monthly income
$800
50% for expenses
$400
Monthly P&I
$278
50% rule cash flow
$121
$100K
$83K
$67K
$50K
$33K
$17K
$0K
-Year 1Year 2Year 3Year 4Year 5Year 10Year 15Year 20Year 30
Property value$55K$56K$57K$58K$60K$61K$67K$74K$82K$100K
Equity$3K$7K$10K$14K$17K$37K$58K$82K$100K
Loan balance$55,000$52,740$50,435$48,083$45,684$43,237$30,238$15,874
Cash flow$2,637$2,756$2,878$3,002$3,129$3,259$3,945$4,704$5,541$10,824
Mortgage payment$278$278$278$278$278$278$278$278$278
Profit if sold$1K$5K$11K$17K$24K$31K$69K$112K$162K$279K
Annualized return307.74%187.77%132.78%103.29%85.01%46.89%33.43%26.42%19.04%

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.