Example 1
Given:$200,000 house, $40,000 down payment, $1,800 monthly rent
Rezultatas:Cap Rate: 7.2%, Monthly Cash Flow: $350
Great starter rental in a suburban neighborhood
Let's say you buy a cozy suburban home for $200,000 with a 20% down payment ($40,000). If you rent it out for $1,800 a month and your operating expenses (taxes, insurance, maintenance) are around $600/month, your Net Operating Income (NOI) is $14,400 a year. Dividing that NOI by the $200,000 purchase price gives you a Cap Rate of 7.2%. After paying your monthly mortgage of about $850, you walk away with a comfortable $350 in pure monthly cash flow!
Example 2
Given:$350,000 duplex, $70,000 down payment, $2,800 total rent
Rezultatas:Cap Rate: 6.8%, Monthly Cash Flow: $550
Excellent multi-family starter scenario
Imagine buying a duplex for $350,000, putting 20% down ($70,000), and renting out both sides for a total of $2,800 a month. With operating expenses estimated at $800/month, your annual Net Operating Income is $24,000, yielding a solid 6.8% Cap Rate. Once you pay your monthly mortgage of roughly $1,450, you are left with $550 in monthly cash flow. This is a fantastic house-hacking setup.
Example 3
Given:$150,000 condo, $30,000 down payment, $1,300 monthly rent
Rezultatas:Cap Rate: 5.6%, Monthly Cash Flow: $150
Lower-risk, lower-effort rental option
You spot a small, low-maintenance condo for $150,000. Putting down $30,000, you rent it for $1,300. Because condo associations charge monthly HOA fees, your operating expenses are a bit higher at $600/month. This leaves your annual Net Operating Income at $8,400 (a 5.6% Cap Rate). After your $550 monthly mortgage payment, you net $150 in cash flow each month.
Example 4
Given:$500,000 premium city home, $100,000 down, $3,200 monthly rent
Rezultatas:Cap Rate: 4.8%, Monthly Cash Flow: -$100
High-end property with lower immediate yields
You look at a beautiful, high-end home in a trendy city neighborhood for $500,000. You put down $100,000 and charge $3,200 in rent. High-end properties often have lower yields: with $1,200 in monthly expenses, your annual NOI is $24,000 (a 4.8% Cap Rate). However, because your mortgage on the remaining $400,000 is about $2,100, your total monthly expenses ($3,300) exceed your rent. You end up with a negative cash flow of -$100/month, showing why running the numbers is so important.