Investor Resources
← Back to ResourcesAnalyze the returns on a rental property investment. This calculator uses conservative underwriting principles—the same approach Fairmeadow Capital uses for every acquisition.
Purchase Details
$
%
$
$
Financing
%
Income
$
%
Annual Expenses
$
$
%
%
$
Cash Flow
Monthly Cash Flow
$192
After all expenses
Annual Cash Flow
$2,305
Total Cash Invested
$55,000
Key Metrics
Cash-on-Cash Return
4.19%
Below target
Cap Rate
7.14%
NOI / Purchase Price
Gross Rent Multiplier
8.3
Favorable
Break-Even Rent
$1,791
Min rent to cover costs
Monthly Breakdown
Gross Rent$2,000
Less Vacancy (8%)-$160
Effective Gross Income$1,840
Property Taxes-$250
Insurance-$100
Property Management-$200
Maintenance Reserve-$100
Net Operating Income$1,190
Debt Service (P&I)-$998
Cash Flow$192