Adjust the inputs below to see projected cash flow, equity growth, and total returns over 10 years.
Monthly Cash Flow
$-1,291.815/mo
Annual Cash Flow
$-15,501.78/yr
Cap Rate
4.32%
Cash-on-Cash Return
-10.33%
Down Payment
$150,000
Gross Rent Multiplier
17.9x
Ready to maximize your returns?
Our Silicon Valley team manages 300+ properties. Get a free consultation.