Back to Dashboard

BTR Calculator

Build-to-Rent Investment Analysis

Property Details

$
$
%
$
$

Income & Expenses

$
$
$
$
$
%
%

Key Metrics

Cash-on-Cash Return
-16.19%
Cap Rate
2.34%
Total Return (w/ Equity)
-13.04%
Gross Rent Multiplier
16.67

Monthly Cash Flow

Gross Rent$2,500
Mortgage-$2661
Property Tax-$800
Insurance-$150
Maintenance-$200
Vacancy (5%)-$125
Management (10%)-$250
Net Cash Flow$-1686/mo

Investment Summary

Total Cash Invested$125,000
Annual Net Income$-20235
Annual Equity Gain$3935
Total Annual Return$-16300

Analysis

Cash-on-Cash Return: ❌ Weak - Most investors look for 8%+ CoC returns. You're at -16.19%.

Cap Rate: ⚠️ Low - Cap rates vary by market, but 5%+ is generally solid for BTR. You're at 2.34%.

Monthly Cash Flow: ❌ Negative - Aim for at least $200/month per door. You're at $-1686/month.