Investment Property ROI Calculator: Total Return Analysis
Calculate your total return including cash flow, appreciation, equity buildup, and tax benefits.
Property and Financing
Income and Expenses
Growth and Tax Assumptions
Total Wealth Created Over 5 Years
$84,695
Return Breakdown
Key Metrics
Total Cash Invested
$84,000
Loan Amount
$225,000
Monthly Cash Flow
$133
Annual Cash Flow
$1,592
Cash-on-Cash Return
1.9%
DSCR Ratio
1.24x
Year-by-Year Projection
| Year | Property Value | Total Equity | Annual Cash Flow | Cumulative Wealth |
|---|---|---|---|---|
| 1 | $309,000 | $86,637 | $1,592 | $16,021 |
| 2 | $318,270 | $98,713 | $1,592 | $32,481 |
| 3 | $327,818 | $111,247 | $1,592 | $49,400 |
| 4 | $337,653 | $124,261 | $1,592 | $66,798 |
| 5 | $347,782 | $137,773 | $1,592 | $84,695 |
Total Return Is More Than Just Cash Flow
Too many investors evaluate rental properties based on cash flow alone. While monthly cash flow matters, it is only one of four sources of return that make real estate one of the most powerful wealth-building vehicles available. A property that barely breaks even on cash flow can still deliver outstanding total returns when you account for appreciation, loan paydown, and tax benefits.
Consider a $300,000 rental property purchased with 25% down and a DSCR loan at 6.25%. The monthly cash flow might be modest - perhaps $200-400 per month after all expenses. But over a 5-year hold period, you are also building equity through 3% annual appreciation ($46K+), paying down the mortgage principal ($20K+), and sheltering income through depreciation tax savings ($28K+). Your total wealth created can easily exceed $100,000-150,000 on a $84,000 cash investment.
The depreciation benefit is particularly valuable. The IRS allows you to depreciate residential rental property over 27.5 years, creating a paper loss that offsets rental income (and sometimes other income) on your taxes. At a 32% marginal rate, depreciation on a $300K property saves you roughly $2,800 per year in taxes - money that goes directly to your bottom line.
Why DSCR Financing Multiplies Your Returns
Leverage is what turns good real estate deals into great ones. By financing 75% of the purchase with a DSCR loan, you control a $300K asset with just $75K of your own money. All four sources of return - cash flow, appreciation, paydown, and tax savings - accrue on the full $300K asset, but your investment is only $84K (including closing costs). This leverage effect is why real estate investors consistently build wealth faster than those who pay cash.
DSCR loans are designed specifically for this strategy. No income documentation means you can scale without worrying about DTI ratios. No property count limits mean you can repeat this formula across 10, 20, or 50 properties. And the qualification is simple - if the rent covers the mortgage, you qualify.
See what rate you would get on this investment - check DSCR rates
Get instant DSCR loan pricing from hundreds of lenders. No tax returns, no W-2s, no income verification.