What cash is invested in a $400,000 rental with 20% down?
A $400,000 property with $30,000 gross annual rent and 5% vacancy collects $28,500 before expenses. A 20% down payment plus $10,000 closing costs puts initial cash invested at $90,000.
How to read the result
How is cap rate different from cash-on-cash return?
Cap rate evaluates unlevered operating income; cash-on-cash reflects debt service and initial cash.
A high holding ROI may depend on appreciation rather than positive current cash flow.
Limits and assumptions
Which taxes and selling expenses are excluded from rental ROI?
Rent and all operating expenses grow at the entered appreciation rate. Sale costs, capital-gains tax, depreciation benefits, major repairs, refinance and rent-control rules are excluded.