Rental Property Calculator

Analyze cash flow, returns, and long-term projections for Canadian rental properties

Key Metrics

Monthly Cash Flow-$1,200
Cap Rate2.01%
Cash-on-Cash Return-49.75%
DSCR0.36

Upfront Investment

Down Payment$20,000
CMHC Insurance$15,200
Land Transfer Tax$8,950
Municipal LTT$4,475
Total Cash Required$28,950

Mortgage

Total Mortgage$395,200
Payment per Period$1,870
Effective Monthly$1,870

Monthly Snapshot

Income+$1,500
Expenses-$2,700
Net Cash Flow-$1,200

Cash Flow Analysis

Equity vs Debt

Optimal Sale Window

Peak return: 4.47% at Yr 20

Property vs. Alternative Investment

Compares this property to investing $28,950 at 5.00% annually

YearProperty GainAlt. Gain (5.00%)Winner
1-$28,257$1,448Alt.
3-$18,522$4,563Alt.
5-$6,127$7,998Alt.
10$37,552$18,206Property
15$101,195$31,235Property
20$187,510$47,863Property
25$299,558$69,085Property