REI Prime
PRIME框架指南博客术语表播客计算器

加入22,000+华人投资者

每周分享交易机会、投资策略和市场动态。随时退订。

热榜Insurance PremiumProof of FundsSubject-To DealOff-MarketVintage YearPositive LeverageGain to LeaseLiquid Asset
REI Prime

为华人投资者提供房产投资教育、实操工具和经过验证的PRIME框架——助你系统性地建立长期财富。

学习资源

  • 博客
  • 指南
  • 播客
  • 术语表
  • 最新节目

PRIME框架

  • Prepare(准备)
  • Research(研究)
  • Invest(投资)
  • Manage(管理)
  • Expand(拓展)

热门话题

  • 以房养房
  • Cap Rate与NOI
  • 1031置换
  • BRRRR策略
  • 租客筛选
  • 税务与折旧
  • 市场分析

工具与资源

  • 投资计算器
  • A-Z术语浏览
  • PRIME自我评估
  • 书
  • 新手入门

关于我们

  • 关于 / 团队
  • 联系我们
  • 邮件订阅
  • 隐私政策
  • 用户协议
推荐资源BiggerPockets ↗Investopedia RE ↗NerdWallet RE ↗
© 2026 REI Prime(睿房学堂)版权所有
隐私|协议|
Deal Analysis

Rental Property Calculator

Run the numbers on any deal in seconds — cash flow, cap rate, cash-on-cash return, and total ROI. The same analysis investors use before making an offer.

Cash

$224

CoC

1.64%

Cap

6.01%

ROI

16.03%

Import

Property Details
$
%
%
yrs

Income & Expenses
$
$
$
$

Assumptions
$
%
%
%
%
%

Initial Investment

Down Payment$145,000
Closing Costs$17,400
Repairs$2,000
Total Required$164,400

Monthly Cash Flow

Gross Rent+$4,800
Mortgage P&I-$2,678
Taxes-$742
Insurance-$292
Vacancy-$240
Mgmt-$384
Maintenance-$240
Net Monthly$224

First Year Return

Cash Flow (1.64%)$2,692
Principal (3.10%)$5,097
Appreciation (11.29%)$18,560
Total (16.03%)$26,349

Disclaimer: This calculator provides estimates based on your inputs. Actual returns depend on market conditions, property specifics, and factors this tool can't model. Verify numbers with your lender, CPA, and real estate professional before making investment decisions.

Guide

How to use the calculator

01

Define the deal structure

Purchase price, down payment, interest rate, and loan term. These four numbers determine your monthly obligation — and how much capital you need upfront.

02

Layer in real income and costs

Monthly rent from comparable listings. Annual taxes from the county assessor. Insurance quotes from your agent. Real numbers, not guesses.

03

Stress-test your assumptions

Every deal has hidden costs. Budget 5–10% for vacancy, 8–10% for management, and 5% for maintenance. Underestimating here is how investors lose money.

04

Read the results like an investor

Positive cash flow means the property pays for itself. Cash-on-cash above 8% means your money is working hard. Cap rate helps you compare deals across markets.

FAQ

Frequently asked questions

Investment Analysis Report
Property: $580,000 • $4,800/mo
REI PRIME
Generated: March 21, 2026
reiprime.com/calc
Scan to adjust
Monthly Cash
$224
$2,692/year
Cash-on-Cash
1.64%
Cap Rate
6.01%
1st Year ROI
16.03%
$26,349
Deal Structure
Purchase Price$580,000
Down Payment (25%)$145,000
Loan Amount$435,000
Interest Rate6.25%
Loan Term30 years
Monthly P&I$2,678
Initial Investment
Down Payment$145,000
Closing Costs$17,400
Repair Costs$2,000
Total Required$164,400
Operating Expenses
Property Taxes$8,900/yr
Insurance$3,500/yr
Investment Assumptions
Vacancy Rate5%
Property Mgmt8%
Maintenance5%
Appreciation3.2%
Closing Costs3%
Monthly Cash Flow
Income
Gross Rent$4,800
Expenses
Mortgage P&I($2,678)
Property Taxes($742)
Insurance($292)
Vacancy Reserve($240)
Property Mgmt($384)
Maintenance($240)
Net Monthly$224
Annual Cash Flow$2,692
First Year Total Return
Cash Flow Return1.64% ($2,692)
Principal Paydown3.10% ($5,097)
Appreciation11.29% ($18,560)
Total ROI16.03% ($26,349)
Performance Metrics
Cap Rate6.01%
Cash-on-Cash Return1.64%
Monthly Cash Flow$224
DISCLAIMER: This analysis is for informational purposes only. Actual results may vary. Consult with financial and legal professionals before making investment decisions.
reiprime.com