Rental Property Eval
A cleaner grouped-layout version of the rental property calculator.
Main Assumptions
Core purchase, financing, rent, timeline, and cash-flow strategy.
$187,500 cash into property
Monthly mortgage = $3,648
Break Even amount: $5,989
Rental property vs. market investment
Market Investment Result is ahead by $3,085,986 after 30 years.
Rental Expenses & Transaction Costs
Operating costs, taxes, closing costs, and sale costs.
$688 / month
$250 / month
$625 / month
$360 / month
$18,750
Investment & Growth Assumptions
Market alternative, appreciation, rent growth, and loss coverage.
Custom return
Index presets use approximate 30-year annualized historical total-return averages with dividends reinvested. They are planning assumptions, not forecasts.
Ownership cost summary
Today's monthly rent and expense waterfall for the rental property.
This is a current-month view. The full model still applies future rent growth, appreciation, and loan amortization.
Return Metrics
Supporting metrics from the rental property path.