LECIPM tools

ROI calculator

Premium estimates for rental investments — not investment advice.

Inputs

Purchase priceDown paymentMortgage rate % (annual)Amortization (years)Monthly rentVacancy %Property tax (annual)Condo / maintenance (annual)Insurance (annual)Management (annual)Repairs reserve (annual)Closing costs (one-time)Welcome tax (one-time)Other monthly expensesOther annual expenses

Results

Gross annual income: $27360
Gross yieldⓘ: 6.08%
Annual operating expenses: $9800
Annual debt service: $26503
Cap rateⓘ: 3.90%
Cash flowⓘ: $-8943 / yr
Monthly cash flow: $-745
Cash-on-cash returnⓘ: -8.60%
ROI % (year 1)ⓘ: -8.60%

Monthly mortgage: $2208.57 · Loan $360,000

Send my estimate

Optional — we'll store inputs/outputs with your request.

Talk to an expert

Talk to mortgage expert Request callback Talk to broker

Important

Informational estimate only. Not legal, tax, mortgage, or accounting advice. Rates, rebates, and rules may change. Verify with an accountant, notary, broker, or mortgage professional.