Rental Cash Flow Calculator

Analyze any NJ rental property in seconds. Enter your numbers to see monthly cash flow, cash-on-cash return, and cap rate.

Purchase Details

Purchase Price

Down Paymentⓘ

Interest Rate

Loan Term

yrs

Closing Costsⓘ

Monthly Rent

Other Incomeⓘ

Property Tax (Annual)ⓘ

Insurance (Annual)

HOA (Monthly)

Maintenance Reserveⓘ

Vacancy Rate

Property Managementⓘ

Monthly Cash Flow

-$406

-$4,868 / year

Cap Rate

5.00%

Cash-on-Cash

-6.05%

Rent/Price

0.80%

Down Payment$70,000

Closing Costs$10,500

Total Cash Invested$80,500

Loan Amount$280,000

Gross Income$2,800

Vacancy Loss-$140

Effective Income$2,660

Property Tax-$700

Insurance-$150

HOA-$0

Maintenance-$140

Management-$213

Total Operating Expenses-$1,203

NOI (Net Operating Income)$1,457

Mortgage (P&I)-$1,863

Monthly Cash Flow-$406