Rental Property ROI Calculator
Analyze a rental property investment with full ROI projections. Factor in purchase costs, mortgage, rental income, expenses, appreciation, and tax benefits to see your cash-on-cash return, total ROI, and projected equity over time.
Inputs
$
%
$
%
$
%
$
Tax, insurance, maintenance, management
%
Results
Monthly Cash Flow
$-7
Cash-on-Cash Return
-0.1%
Total ROI
152.1%
End Property Value
$403,175
Equity Growth Over Time
Monthly Cash Flow Breakdown
Year-by-Year Breakdown
| Year | Cash Flow | Property Value | Equity | Total ROI |
|---|---|---|---|---|
| 1 | $-83.17 | $309,000.00 | $86,285.57 | 3.86% |
| 2 | $-83.17 | $318,270.00 | $98,006.37 | 17.88% |
| 3 | $-83.17 | $327,818.10 | $110,182.43 | 32.45% |
| 4 | $-83.17 | $337,652.64 | $122,834.92 | 47.59% |
| 5 | $-83.17 | $347,782.22 | $135,986.15 | 63.34% |
| 6 | $-83.17 | $358,215.69 | $149,659.70 | 79.71% |
| 7 | $-83.17 | $368,962.16 | $163,880.48 | 96.74% |
| 8 | $-83.17 | $380,031.02 | $178,674.81 | 114.47% |
| 9 | $-83.17 | $391,431.96 | $194,070.53 | 132.92% |
| 10 | $-83.17 | $403,174.91 | $210,097.05 | 152.13% |