Real Estate Rental ROI Calculator
Calculate Return on Investment (ROI) for real estate investment properties. Analyze purchase costs, mortgage payments, rental income, expenses, and more to determine your investment profitability.
Property Purchase Details
Mortgage Details
Rental Income & Expenses
Investment Timeline
ROI Analysis
Total Investment
$84,000.00
Annual Cash Flow
$-3,383.56
Cash-on-Cash ROI
-4.03%
Total ROI
68.67%
Cap Rate
4.94%
Break-Even Time
∞ years
Monthly Breakdown
Gross Rental Income:$2,500.00
Vacancy Loss:-$125.00
Property Management:-$190.00
Operating Expenses:-$400.00
Property Tax:-$300.00
Insurance:-$125.00
Mortgage Payment:-$1,516.96
Net Monthly Cash Flow: $-281.96
Investment Summary
Initial Investment:$84,000.00
Total Cash Flow (10 years):$-33,835.59
Property Value at Sale:$403,174.91
Selling Costs:-$24,190.49
Remaining Mortgage:-$203,462.70
Total Profit: $57,686.12
Additional Analysis
Debt Service Coverage Ratio
0.81
Poor
Loan-to-Value Ratio
80.0%
Good
Gross Rent Multiplier
10.0
Good
Price per Square Foot
$200
Market dependent