$1,599,000

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% · $319,800

Interest rate

%

Loan term

Income

Monthly rent

$

Estimate $8,000 ($6,800–$9,200) · 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

-$3,550/mo

Cap rate

3.7%

Cash on cash

-13.3%

Cash needed

$319,800

At $1,599,000 with 20% down, this property runs $3,550 per month negative. Adjust the price, down payment, or rent to find what works.

Monthly cash flow

Gross rent$8,000

Vacancy (5%)- $400

Operating income$7,600

Operating expenses- $2,639

Net operating income$4,961

Loan payment- $8,511

Cash flow-$3,550

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.