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