Sands REPM

Cash-on-Cash ROI Calculator

Estimate your first-year return on a rental property purchase

Purchase

Monthly Income & Expenses

Cash-on-Cash Return on Investment

15.8%

annualized, based on year-one net operating income

This is a strong cash-on-cash return. Call us to review this property and confirm the numbers before it's gone.

Call 239-420-8865

Total Cash Up Front

Down Payment$70,000
Closing Costs$17,500
Renovation Budget$0
Furniture Budget$0
Total Cash Up Front$87,500

Monthly Cash Flow

Gross Rent / mo (effective)$5,070
less Mortgage Payment-$1,863
less Prop. Insurance-$183
less Prop. Taxes-$350
less Property Mgmt Fee-$1,014
less Sinking Fund-$507
less HOA-$0
less Lawn/Landscaping-$0
Net Oper. Income / mo$1,153
Net Oper. Income / yr$13,834

Estimate only — actual returns depend on financing terms, vacancy, and market conditions. Property mgmt fee and sinking fund are calculated as a % of gross rent. See our full breakdown of this formula on SmartMoneyNation.com.