Rental Property Analyzer

Evaluate potential rental property investments with key metrics

Purchase Price ($)

After Repair Value ($)

Repair Costs ($)

Monthly Rent ($)

Vacancy Rate (%)

Other Monthly Income ($)

Down Payment (%)

Interest Rate (%)

Loan Term (years)

Property Taxes ($/yr)

Insurance ($/yr)

Maintenance (% of rent)

Rental Property Analysis

6.5%

Cap Rate

$325

Monthly Cash Flow

9.8%

Cash-on-Cash

1.45

DSCR

Total Investment: $82,500

Annual NOI: $17,875

Gross Rent Multiplier: 11.6

70% Rule Value: $172,500

Loan Amount: $187,500

Monthly Payment: $1,185

Debt Coverage Ratio: 1.45

Break-even Occupancy: 62%