Realty Cash Flow Calculator

Cash Flow

-$1,190

Real Estate Cash Flow Calculator

Analyze rental property investments with detailed cash flow projections and key financial metrics

Property Details
SimpleMore Options
$130,000
NoYes
NoYes
Monthly Expenses

Tax paid to the local government annually.

$333/month

Insurance to protect the property structure.

$1800/year
$150/month
$%

5% of annual rent

Fee for managing the property and tenants.

$2880/year
$240/month
$%

8% of rent

Routine upkeep, lawn care, and snow removal.

$900/year
$75/month
$%

2.5% of rent

Budget for unexpected repairs (e.g., appliances).

Owner-paid utilities (e.g., water, trash).

Homeowners' association fees, if applicable.

Estimated percentage of time the property is vacant.

5%
Cash Flow Analysis

Monthly Cash Flow

-$1,190
Negative

-9.55%

Cash-on-Cash Return

-$14,278

Annual Cash Flow

2.96%

Cap Rate

Monthly Breakdown

Rent Income+$3,000
Mortgage (P&I)-$2,791
Property Tax-$333
Property Insurance-$150
Property Management-$240
Maintenance & Snow/Lawn-$75
Repairs-$150
Utilities-$300
Vacancy Loss-$150
Net Cash Flow-$1,190
What-If Scenarios

Amount to vary monthly rent by

Amount to vary purchase price by

Rent Scenarios

Rent -$200

-$1,349

Base Case

-$1,190

Rent +$200

-$1,031

Price Scenarios

Price -$20,000

-$1,104

Base Case

-$1,190

Price +$20,000

-$1,276

Key Insights

  • A $200 change in monthly rent changes cash flow by approximately $159
  • A $20,000 change in purchase price changes cash flow by approximately $86

Want deeper insights?

View detailed matrix analysis with comprehensive scenario combinations to stress-test your investment.

Long-Term Return Analysis

Select the investment period to analyze.

ManualAuto
No appreciation data available for this city. Consider manual input. 4% annually will be used as default.
5%

The estimated percentage of the sale price that will go towards realtor commissions and closing costs.

Est. Cost on Future Sale: $39,541

Total Profit

$52,885

Simple ROI

35.37%

Annualized ROI

6.24%

Total Appreciation

21.67%

Return Breakdown at 5 Years

Starting Equity (Upfront Cash)-$149,500
Cumulative Cash Flow (5 yr)-$71,388
Principal Paydown$42,491
Appreciation Gain$140,824
Selling Costs-$39,541
Total Profit on Sale$52,885

Sale Calculation at 5 Years

Projected Sale Price$790,824
Remaining Mortgage-$477,509
Selling Costs-$39,541
Net Proceeds Before Cash Flow$273,774

Want deeper insights?

Explore year-by-year cash flow breakeven, rent escalation paths, HELOC paydown modeling, and granular profit timelines.

AI Summary & Verdict

Get a holistic AI analysis of this deal based on both short and long-term performance.

Want to see real deals already analyzed for you?

Our AI finds and cash-flow-analyzes real Canadian properties every week, pinned on a live map.

This tool is for educational use and not investment advice.