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