tW
Investment Analyzer

Will this rentalactually make money?

Cap rate, cash-on-cash return, NOI, and real monthly cash flow — including vacancy, maintenance, and management.

$
%
%
$
%
$
$
$
%
%
%
Monthly cash flow
$102
Marginal
Cap rate
6.38%
Cash-on-cash
0.87%
Annual NOI
$31,919
DSCR
1.04
Down payment$125,000
Closing costs$15,000
Total cash invested$140,000
Loan amount$375,000
P&I / mo$2,558
Effective rent /yr$47,880
Operating expenses /yr$15,961
Annual cash flow$1,221