Rental Calculator Purchase Info Purchase price Down payment Closing Costs Mortgage payment Monthly Yearly Calculate Payment Repairs 1st Mortgage $ 143,920.00 Total Capital Investment $ 48,176.00 Cash Flow Monthly Yearly Rental Income Vacancy Property Taxes Land Rent Insurance Property Management Total annual expenses 10,409.00 Net annual income Monthly$ 1,682.58 Yearly$ 20,191.00 Return on investment 42 % CAP Rate 11.22 %
