← All Tools
Investment Property ROI Calculator
Analyze the real return on a Hardin County rental property — cash flow, cap rate, cash-on-cash return, and total ROI over your hold period.
Purchase
$220,000
20% ($44,000)
7.50%
Income & Expenses
$1,650/mo
7%
10% of rent
1% of value
$1,200/yr
$2,200/yr
Hold Period
3.5%/yr
5 years
Monthly Cash Flow
-$3,795/mo
Cap Rate
4.99%
Cash-on-Cash Return
-7.50%
Gross Yield
9.00%
5-Year Total Return
Cash Flow Total
-$227,689
Appreciation
$41,291
Principal Paydown
$9,473
Total Return
-$176,924
Total ROI on Investment
-349.65%
on $50,600 invested over 5yr
Annual Income Statement
Gross Rental Income$19,800
Vacancy (7%)-$1,386
Property Management-$1,841
Maintenance-$2,200
Insurance-$1,200
Property Tax-$2,200
Net Operating Income$10,973
Mortgage (P&I)-$14,767
Annual Cash Flow-$45,538
Ready to take the next step?
Let's talk through your numbers
These tools give you estimates — I give you the real picture. Free consultation, no pressure.