Cash-on-Cash Return Calculator
Investment Property Cash Flow Analysis
Purchase & Financing
$
%
%
yrs
%
$
Rental Income
$
$
%
Operating Expenses
$
$
%
%
%
$
Cash-on-Cash Return
8.24%
Annual return on your cash invested
0%
15%+
Cash-on-Cash
8.24%
Levered Return
Cap Rate
6.54%
Unlevered Return
CoC Return
Benchmark
Poor (0-5%)
Fair (5-8%)
Good (8-12%)
Excellent (12%+)
Key Metrics
Total Cash Invested
$84,000
Annual Cash Flow
$6,924
Monthly Cash Flow
$577
Monthly Mortgage
$1,573
Annual NOI
$19,620
DSCR
1.04x
Cash Flow Breakdown (Annual)
Gross Rental Income
+$28,800
Other Income
+$0
Vacancy Loss (5%)
-$1,440
Effective Gross Income
$27,360
Property Tax
-$3,600
Insurance
-$1,800
Maintenance (5%)
-$1,368
CapEx Reserve (5%)
-$1,368
Management (8%)
-$2,189
HOA
-$0
Net Operating Income (NOI)
$17,035
Debt Service (Mortgage)
-$18,876
Annual Cash Flow
$6,924
