Analyze real estate investment returns including appreciation, rental income, and expenses.

Cap Rate
4.32%
Total Return
$387,958.19
Annualized Return
5.9%
Purchase Price$500,000
Monthly Rent$3,000
Annual Appreciation %3%
Expense Ratio %40%
Holding Period (years)10yrs
After 10 Years
Property Value: $671,958.19
Total Rent Collected: $216,000
Appreciation: $171,958.19
Monthly Breakdown
Gross Rent: $3,000
Net Rent: $1800
Monthly Expenses: $1200