Analyze rental property returns: cap rate, cash-on-cash return, gross & net yield, and monthly cash flow.
Monthly Cash Flow
$-215.73
Negative cash flow
Annual Cash Flow
$-2,588.71
$2,090.00/mo effective rent
Cap Rate
5.52%
NOI / Purchase Price
Cash-on-Cash Return
-3.81%
On $68,000 invested
Gross Yield
8.80%
Gross Rent / Price
Net Yield
5.52%
NOI / Price
| Purchase Price | $300,000 |
| Down Payment | $60,000 (20%) |
| Loan Amount | $240,000 |
| Total Cash Invested | $68,000 |
| Monthly Mortgage (P&I) | $1,596.73 |
| Effective Monthly Rent | $2,090.00 |
| Monthly Expenses | $2,305.73 |
| Monthly Cash Flow | $-215.73 |