Calculate Your Rental Property Return.

Enter your property details to see cap rate, cash-on-cash return, monthly cash flow, and a 5-year projection — all in real time.

Purchase

$
%
$
$

Income

$
%
$

Expenses & Financing

$
$
%
%
%
yrs

Cap Rate

4.04%

Cash-on-Cash

-6.15%

Monthly Cash Flow

-$567

GRM

13.3x

Annual Summary

Gross Rental Income$26,400
Less: Vacancy Loss (5%)−$1,320
Effective Gross Income$25,080
Total Operating Expenses−$10,924
Net Operating Income (NOI)$14,156
Annual Debt Service−$20,957
Annual Cash Flow-$6,801
Total cash invested: $110,500 (down payment + closing costs + rehab)

Annual Cost Breakdown

Mortgage (P&I)
$20,957
Property Tax
$5,500
Insurance
$1,200
Maintenance
$2,112
Management
$2,112
Vacancy Loss
$1,320

5-Year Cash Flow Projection

Assumes 3% annual rent growth, 2% expense inflation

Year 1Year 2Year 3Year 4Year 5$-7k$-7k$-6k$-5k$-5k

Ready to Put These Numbers to Work?

Get a free rental market analysis for your specific property — we'll validate your assumptions with real Chicago market data.