Rental Property Cash Flow Analysis

Edit the light-green inputs. Figures are monthly unless labeled otherwise.

Scenario A — Snapshot

Monthly Cash Flow

$0.00

Yearly Cash Flow

$0.00

NOI (Annual)

$0.00

Cap Rate

0.00%

CoC ROI

0.00%

Scenario B — Snapshot

Monthly Cash Flow

$0.00

Yearly Cash Flow

$0.00

NOI (Annual)

$0.00

Cap Rate

0.00%

CoC ROI

0.00%

Scenario A

Property & Income

Number of Units

Whole or decimal allowed.

Average Monthly Rent per Unit ($)

Per occupied unit.

Vacancy & Credit Loss (%)

Enter like 5 or 5%.

Other Monthly Income ($)

Additional consistent income.

Total Rental Income (Units × Rent)

$0.00

Vacancy Loss ($)

$0.00

Gross Monthly Operating Income

$0.00

Monthly Operating Expenses

Property Management Fees ($)

Repairs & Maintenance ($)

Real Estate Taxes ($)

Rental Property Insurance ($)

HOA/Condo/POA Fees ($)

Replacement Reserve ($)

Utilities ($)

Pest Control ($)

Accounting & Legal ($)

Total Monthly Operating Expenses

$0.00

NOI (Annual)

Total Yearly Operating Income

$0.00

Total Yearly Operating Expenses

$0.00

Annual Net Operating Income (NOI)

$0.00

Cap Rate & Valuation

Desired Cap Rate (%)

Enter like 7 or 7%.

Actual Purchase Price ($)

Property Valuation (Offer Price)

$0.00

Actual Cap Rate

0.00%

Loan Information

Down Payment ($)

Acquisition Costs & Loan Fees ($)

Length of Mortgage (years)

Yearly Interest Rate (%)

Loan Amount

$0.00

Initial Investment

$0.00

Monthly Mortgage Payment (P&I)

$0.00

Yearly Interest (Y1)

$0.00

Yearly Principal (Y1)

$0.00

Total Annual Debt Service

$0.00

Cash Flow & ROI

Total Monthly Cash Flow (before taxes)

$0.00

Total Yearly Cash Flow (before taxes)

$0.00

Cash-on-Cash Return (ROI)

0.00%

Scenario B

Property & Income

Number of Units

Whole or decimal allowed.

Average Monthly Rent per Unit ($)

Per occupied unit.

Vacancy & Credit Loss (%)

Enter like 5 or 5%.

Other Monthly Income ($)

Additional consistent income.

Total Rental Income (Units × Rent)

$0.00

Vacancy Loss ($)

$0.00

Gross Monthly Operating Income

$0.00

Monthly Operating Expenses

Property Management Fees ($)

Repairs & Maintenance ($)

Real Estate Taxes ($)

Rental Property Insurance ($)

HOA/Condo/POA Fees ($)

Replacement Reserve ($)

Utilities ($)

Pest Control ($)

Accounting & Legal ($)

Total Monthly Operating Expenses

$0.00

NOI (Annual)

Total Yearly Operating Income

$0.00

Total Yearly Operating Expenses

$0.00

Annual Net Operating Income (NOI)

$0.00

Cap Rate & Valuation

Desired Cap Rate (%)

Enter like 7 or 7%.

Actual Purchase Price ($)

Property Valuation (Offer Price)

$0.00

Actual Cap Rate

0.00%

Loan Information

Down Payment ($)

Acquisition Costs & Loan Fees ($)

Length of Mortgage (years)

Yearly Interest Rate (%)

Loan Amount

$0.00

Initial Investment

$0.00

Monthly Mortgage Payment (P&I)

$0.00

Yearly Interest (Y1)

$0.00

Yearly Principal (Y1)

$0.00

Total Annual Debt Service

$0.00

Cash Flow & ROI

Total Monthly Cash Flow (before taxes)

$0.00

Total Yearly Cash Flow (before taxes)

$0.00

Cash-on-Cash Return (ROI)

0.00%