Cash Flow Calculator

Investment Property Analysis

$
%
%
%
yrs
Down Payment $75,000
Loan Amount $225,000
Total Cash Invested $84,000
$
$
5%
0% 20%
Gross Scheduled Income $2,400/mo
Less: Vacancy -$120/mo
Effective Gross Income $2,280/mo
$
$
$
$
10%
0% 15%
5%
0% 15%
5%
0% 15%
$
Total Monthly OpEx -$930
Total Annual OpEx -$11,160
Positive Cash Flow
Monthly Cash Flow
$352
per month after all expenses & mortgage
$4,224 / year
Cash-on-Cash
5.0%
Return on cash invested
Cap Rate
5.4%
NOI ÷ Price
NOI
$16,200
Net Operating Income
Debt Service
$17,976
Annual mortgage P&I
OpEx Ratio
41%
Operating expenses %
Break-Even
85%
Min occupancy needed
Quick Investment Rules Check
1% Rule PASS
0.80%
Target: Rent ≥ 1% of price
50% Rule PASS
41%
Target: OpEx ≤ 50% of rent
GRM PASS
10.4
Target: GRM ≤ 12
Monthly Cash Flow Breakdown
Total Income +$2,280
Gross Rent +$2,400
Other Income +$0
Less: Vacancy (5%) -$120
Operating Expenses -$930
Property Tax -$300
Insurance -$150
Property Management (10%) -$228
Repairs & Maintenance (5%) -$120
CapEx Reserve (5%) -$120
Net Operating Income (NOI) $1,350
Less: Mortgage Payment (P&I) -$1,498
Monthly Cash Flow $352
Cash Flow Waterfall
Effective Income
Operating Expenses
Debt Service
Cash Flow

Find Cash-Flowing Properties

Ziffy.ai shows cash flow, NOI, cap rate, and ROI on every listing. Search 2M+ investment properties.