Skip to main content
Legacy Property Management SV📞

Property Investment Calculator

Analyze cash flow, ROI, cap rate, and 5-year projections for any rental property.

Property & Financing

$
20%
5%50%
= $170,000 | Loan: $680,000
7%
3%12%
2.5%
1%5%
$21,250

Rental Income

$
5%
0%20%
3%
0%10%

Operating Expenses

$
$
$
$
8%
0%15%
= $304/mo

Appreciation

4%
0%10%

Key Financial Metrics

⚠ Negative Cash Flow
Monthly Cash Flow
-$2,618
-$31,417/yr
Cap Rate
2.69%
Net Operating Income
Cash-on-Cash
-16.43%
Return on cash invested
Gross Rent Multiplier
18.6
Years to pay off (gross)
Debt Coverage Ratio
0.42
⚠ Low (<1.25)
Break-Even Occupancy
100%
Min occupancy needed
Total Invested
$191,250
Loan Amount
$680,000
Monthly Mortgage
$4,524
Annual NOI
$22,872

Monthly Breakdown

Gross Monthly Rent+$3,800
— Vacancy (5%)-$190
Effective Rent$3,610
Mortgage-$4,524
Operating Expenses-$1,704
Net Cash Flow-$2,618
  • Mortgage
  • Property Tax
  • Insurance
  • Maintenance
  • Management

5-Year Projection

Assumes 4% appreciation, 3% rent growth, 3% expense inflation.

Yr 1Yr 2Yr 3Yr 4Yr 5$-150k$0k$150k$300k$450k
  • Equity
  • Annual Cash Flow
YearProperty ValueAnnual RentCash FlowEquity
Yr 1$884,000$46,968-$30,731$210,908
Yr 2$919,360$48,377-$30,024$253,674
Yr 3$956,134$49,828-$29,296$298,391
Yr 4$994,380$51,323-$28,546$345,153
Yr 5$1,034,155$52,863-$27,774$394,060

Ready to invest in Silicon Valley?

Let Team David help you find and manage the right property to match these numbers.

We Value Your Privacy

We use cookies to enhance your browsing experience, serve personalized content, and analyze our traffic. By clicking "Accept All", you consent to our use of cookies.Learn more