Use our free Rental Property Calculator to estimate your returns and cash flow. See how your returns change with financing, and most importantly see after-tax returns and positive cash flow.
Read MoreRent
$1,200
Vacancy
$99
Net Rent
$1,101
Taxes
$375
Insurance
$100
Repairs & Maintenance
$88
Property Management
$77
Leasing Fees
$50
Total Expenses
$690
Net Operating Income (NOI)
$411
Cap Rate
1.64%
Interest Payment
$738
Return After Interest
-$323
Investment Amount (down payment)
$7,500
Financed Return (ROI)
-4.31%
Principal Paydown
$295
Net Cash Flow
$-618
Cash on Cash Return
8.24%
Depreciation
$636
Taxable Income
$-963
Income Taxes
$-385
After Tax Return
$62
After Tax Return %
0.83%
After Tax Cash Flow
$-233
Cash on Cash after Tax
-3.11%
