Free Tool

Cash Flow Analyzer

Analyze any rental property or house hack deal. See your monthly cash flow, housing cost, and return on investment instantly.

Purchase Price$300,000

$50k$1M

Down Payment3.5%

Interest Rate6.5%

Owner-Occupied (House Hack)

You live in one unit and rent the others

Unit 1You live here

$/mo

Unit 2

$/mo

Unit 3

$/mo

Property Tax Rate (%)

Annual Insurance ($)

Maintenance (% of rent)

Vacancy (% of rent)

Property Mgmt (% of rent)

Other Monthly ($)

-$410

-$4,918/year

Your Housing Cost

$410

Cash-on-Cash

-25.2%

Cap Rate

5.7%

Income+$2,090

Gross Rent$2,200

Vacancy Loss-$110

Expenses-$2,500

Mortgage (P&I)$1,830

Property Tax$300

Insurance$200

Maintenance$170

Down Payment$10,500

Est. Closing Costs (3%)$9,000

Total Cash Needed$19,500

Our coaching program teaches you exactly how to find, analyze, and close on properties like this. Get the free blueprint to start.