Cash-on-Cash Calculator

Annual cash return on your invested capital

Purchase Price

Down Payment (%)

= $87,500

Closing Costs

Interest Rate (%)

Loan Term (years)

Gross Annual Rent

Annual Operating Expenses

Taxes, insurance, mgmt, maintenance

Cash invested: $95,500 · Debt service: $22,025/yr

Annual Cash Flow

-$1,025

-$85/mo

Cash-on-Cash

-1.07%

annual return

Monthly P&I

$1,835

loan: $262,500