Financial tools
Investment ROI / Yield
Estimate rental performance using gross yield, net yield, cap rate, vacancy and recurring operating expenses.
Property context
DEPARTAMENTO 101 M2 COL. DEL VALLE
DEL VALLE CENTRO, Ciudad de México
Back to propertyAll assumptions are editable. This model estimates unlevered rental performance and does not include mortgage debt service, income tax, capital gains or future appreciation.
Investment estimate
ROI and rental yield summary
Net yield / ROI
3.86%
NOI / total investment basis
Gross rental yield
5.71%
Annual gross rent / price
Cap rate
4.10%
NOI / property price
Annual NOI
MX$215,000
Net operating income
Effective annual income
MX$285,000
Monthly NOI
MX$17,917
Annual operating expenses
MX$70,000
24.6% of effective income
Total investment basis
MX$5,565,000
Price + acquisition costs
Annual operating breakdown
- Gross scheduled rent
- MX$300,000
- Vacancy loss
- −MX$15,000
- Maintenance reserve
- −MX$15,000
- Property management
- MX$0
- Property tax
- −MX$7,000
- Insurance
- −MX$6,000
- HOA / condo fees
- −MX$30,000
- Other expenses
- −MX$12,000
Informational estimate only. Actual rent, vacancy, operating expenses, taxes, insurance, maintenance and acquisition costs vary by property, market, owner and provider. This is not financial, tax, legal or investment advice.
This calculator does not alter the listing price or any predictive pricing signal in Nubriq.