Home
← Calculators

Cash Flow and Cap Rate Calculator

The three numbers that decide an acquisition, with break-even occupancy.

Assumptions · Purchase

Assumptions · Income

Assumptions · Expenses

Percent of effective gross income

Percent of gross scheduled rent

Analysis

Cap rate

3.73%

Net operating incomeAnnual
$15,849
Monthly cash flow
-$885
Cash-on-cash return
-11.10%
Debt service coverage
0.60
Break-even occupancy
129.02%
Cash invested
$95,625

Your analysis is complete.

These are assumptions, not verified facts about a property.

Add an address to carry these numbers into Property Intelligence™ — the full advisory product, with evidence, documents and next steps.

Ask a question