Long Term Investment Calculator

Live investor return calculator

Long Term Rental Calculator.

Change any number in editable assumptions below and NOI, cap rate, cash flow and cash-on-cash update instantly.

Arizona Real Estate · Valley Wide

Editable assumptions

Purchase price ($) Monthly rent ($) Vacancy (%) Other income / month ($)

Operating expenses

HOA / month ($) Insurance / month ($) Property tax / year ($) PM method PM flat $ / month PM % of rent Pool service / month ($) Other expenses / month ($) Maintenance reserve (%) CapEx reserve (%)

Financing & cash invested

Down payment (%) Interest rate (%) Amortization (years) Closing costs ($) Inspections ($) Repairs / make-ready ($)

NET OPERATING INCOME$22,563

CAP RATE5.37%

ANNUAL CASH FLOW$22,563

CASH-ON-CASH5.19%

MONTHLY CASH FLOW$1,880

DSCRn/a

Annual stack

Gross scheduled income	$33,540
Effective gross income	$31,863
Operating expenses	-$9,300
Net operating income	$22,563
Annual debt service	$0
Annual cash flow	$22,563
Cash invested	$434,500
Loan amount	$0
Monthly P&I	$0

Rent sensitivity — CMA pricing strategies

Scenario	Rent	NOI	Cap rate	Monthly CF	Cash-on-cash

Underwriting note. Default 5% vacancy, 5% maintenance and 3% CapEx are modeling assumptions, not guaranteed costs. Mortgage is not inside NOI. This is an investment estimate, not an appraisal or guarantee of performance.

Long Term Rental Calculator.

Editable assumptions

Annual stack

Rent sensitivity — CMA pricing strategies

Team EvoAZ at eXp Realty