$1,499,000

For investors

Rental analysis

Monthly cash flow, cap rate, and cash-on-cash return at this price. Every number is an estimate you can adjust to your own financing and rent.

Purchase & financing

Purchase price

$

Rehab budget (optional)

$

Down payment20% · $299,800

Interest rate

%

Loan term

Income

Monthly rent

$

Estimate $7,500 ($6,375–$8,625) · starting estimate. Edit to your own number.

Vacancy

%

Operating expenses

Property taxes (yearly)

$

Insurance (yearly)

$

Management (% of rent)

%

Maintenance (% of rent)

%

Capital reserves (% of rent)

%

HOA (monthly)

$

Cash flow

-$2,865/mo

Cap rate

4.1%

Cash on cash

-11.5%

Cash needed

$299,800

At $1,499,000 with 20% down, this property runs $2,865 per month negative. Adjust the price, down payment, or rent to find what works.

Monthly cash flow

Gross rent$7,500

Vacancy (5%)- $375

Operating income$7,125

Operating expenses- $2,012

Net operating income$5,114

Loan payment- $7,978

Cash flow-$2,865

Browse homes for sale

Estimates only, not investment advice or a guarantee of rent, value, or return. Figures depend on the numbers you enter and current market conditions. Verify with your lender, tax advisor, and a Ryan Realty broker before you rely on them.