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

Preset Scenarios