REI Prime
PRIME框架指南部落格術語表播客計算器

加入22,000+北美華人投資者

每週分享交易機會、投資策略和市場動態。隨時退訂。

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

為華人投資者提供房產投資教育、實操工具和經過驗證的PRIME框架——助你系統性地建立長期財富。

學習資源

  • 部落格
  • 指南
  • 播客
  • 術語表
  • 最新節目

PRIME框架

  • Prepare(準備)
  • Research(研究)
  • Invest(投資)
  • Manage(管理)
  • Expand(拓展)

熱門話題

  • 以房養房
  • Cap Rate與NOI
  • 1031置換
  • BRRRR策略
  • 租客篩選
  • 稅務與折舊
  • 市場分析

工具與資源

  • 投資計算器
  • A-Z術語瀏覽
  • PRIME自我評估
  • 書
  • 新手入門

關於我們

  • 關於 / 團隊
  • 聯繫我們
  • 郵件訂閱
  • 隱私政策
  • 使用者協議
推薦資源BiggerPockets ↗Investopedia RE ↗NerdWallet RE ↗
© 2026 REI Prime(睿房學堂)版權所有
隱私|協議|
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