Entries save automatically in this browser — nothing to break, nothing to re-download.
WNN Properties

Cashflow Calculator

Rental property analysis by WNN Properties
WNN Properties Cashflow Analysis — prepared
—Cash flow after reserves / mo
—Debt service coverage
—Cash-on-cash (downpayment)
—Mortgage P+I / mo

Property

City, State
Street
Property Type
Year Built
Living Area Sq Ft
Bedrooms
Baths
ARV if all-cash (Purchase Price, if financed) i $
All-In Costs (Purchase Price & Rehab) i $

Income MonthlyAnnual

Gross Rent $
Vacancy Losses
Operating Income

Expenses MonthlyAnnual

Property Taxes $
Insurance $
Management
HOA / Utilities $
Maintenance
Cap X
Operating Expenses

Net Performance MonthlyAnnual

Net Operating Income (NOI*)
Mortgage (P+I**)
Reserves
Actual Cash Flow (before reserves***)
Cash Flow after reserves
Principal Reduction
First Year Appreciation
Gross Equity Income
Cash Investment or Downpayment i

Financial Indicators

Debt Service Coverage Ratio
Cash on Cash Return (based on downpayment)
Cash on Cash Return (based on cash left in) i
Return on Investment (based on downpayment) i
Return on Investment (based on cash left in) i
Time Before Return of Investment (in years) i

Stress Test

ScenarioCash Flow / moDSCR

Mortgage Information

Loan to Value %
Downpayment
Loan Amount
Terms (Months)
Interest Rate %
Mortgage Payment (P+I)

Assumptions

Real Estate Appreciation Rate %
Management Fee %
Vacancy Rate (reserve) %
Maintenance (reserve) %
Cap X (reserve) %

* NOI = Operating Income − Operating Expenses

** P+I = Principal and Interest

*** Reserves are part of your cash flow and a choice if you choose to put aside for future potential expenses while you're holding the property.