Cash Flow Calculator
Inputs
Other Expenses
None. Add utilities, landscaping, insurance, etc.
30yr fixed mortgage · closing costs assumed at 3% of price
Output
Revenue
Monthly Rent$2,500
Financing
Down Payment$87,500
Loan Amount$262,500
Monthly Expenses
Monthly Mortgage (P&I)$1,659.18
Monthly Taxes$490.00
Monthly Assessment$155.22
HOA (Monthly)$0.00
Property Management$200.00
Total Monthly Expenses$2,504.40
Monthly Cash Flow
-$4.40
Annual Cash Flow
-$53
Cash-on-Cash Return
-0.05%
At Closing
Closing Costs (3%)$10,500
Total Cash Invested$98,000