Skip to main content
Logo

11051 Gatewood Drive Bradenton, Florida 34211
| (941) 782-1559

Rental Property Return on Equity Calculator

Enter Your Information

Price, Rent & Expenses

Financing Details

Taxes

Calculated Results

Annual Profit & Loss

Rent
?
$1,200
Vacancy
?
$98
Net Rent
?
$1,101
Taxes
?
$375
Insurance
?
$100
Repairs & Maintenance
?
$88
Property Management
?
$88
Leasing Fees
?
$100
Total Expenses
?
$751
Net Operating Income (NOI)
?
$350
Cap Rate
?
1.40%

Financed Returns

Interest Payment
$738
Return After Interest
?
-$384
Investment Amount (down payment)
?
$7,500
Financed Return (ROI)
?
-4.31%
Principal Paydown
$295
Net Cash Flow
?
$-618
Cash on Cash Return
?
-9.06%

After Tax Returns

Depreciation
?
$636
Taxable Income
?
$-1,024
Income Taxes
?
$-409
After Tax Return
?
$26
After Tax Return %
?
0.34%
After Tax Cash Flow
?
$-269
Cash on Cash after Tax
?
-3.60%