Yield

Single Family Rental

Cash flow, cap rate, cash-on-cash, DSCR, and 5/10-year cumulative projections.

Purchase price225,000

Down payment %25

Interest rate %7.25

Loan term (years)30

Monthly rent1,950

Annual taxes4,800

Annual insurance1,400

Vacancy %6

Maintenance %8

Management %8

Monthly cash flow

-$147

Cap rate

5.4%

Cash-on-cash

-3.1%

DSCR

0.87

NOI (annual)

$12,052

Down payment

$56,250

5-year cumulative

-$8,810

10-year cumulative

-$17,621

Property address (optional — improves Push to Live prefill)

StreetUnitCityStateZIP

Loading calculator...