Rental Property Calculator

Is this rental a good buy? Complete rental analysis: income, expenses, financing, cash flow and returns.

Monthly cash flow

$322

Full results

Purchase and financing

What you pay, what you borrow, and what it takes to get the keys.

Investment property loans usually start at 20-25%

Title, origination, appraisal, prepaids and escrow funding

What it takes to get it rentable before the first tenant

Cash set aside for this property before day one. Counts as capital invested.

Income

What the property collects, and what it loses between tenants.

What it actually rents for today, not the listing price

Pet rent, storage, parking, laundry

One turnover a year with three weeks empty is about 6%

Operating expenses

The three percentages are the ones that make an estimate honest. Left at zero, the return is always too good.

Annual, at the value it will be reassessed to — not the seller's bill

Annual landlord policy, plus flood or wind where it applies

Of rent collected. Enter it even if you self-manage — that is your wage.

Of scheduled rent. Turnovers, repairs, the call at midnight.

Roof, HVAC, water heater, flooring. They have not broken yet — that is the point of a reserve.

Monthly. Check what it covers before you net it against anything.

Monthly. Water and sewer usually stay with the owner.

Monthly

The hold

The mortgage never grows. Everything else does, and that is what the projection shows.

A year, compounding

Taxes and insurance have been outrunning rent in much of the country

A forecast. Check that the deal works with this set to zero.

Monthly cash flow

$322

What is left every month after every operating expense and the mortgage — $3,863 a year.

Cash-on-cash
4.6%
Cap rate
7.5%

It works, but the cash return is modest

4.6% cash-on-cash means the $83,575 you put in is doing most of its work through principal paydown and whatever the market does. That is a real return — the total including paydown and appreciation is 16.6% — but only the cash flow part is money you can spend.

Cash to close

Down payment at 25%
$67,125
Closing costs
$6,450
Make-ready repairs
$4,800
Upfront reservesCommitted to the property, so it counts as capital in the deal
$5,200
Cash invested
$83,575
Loan amount$1,357 a month, principal and interest
$201,375

Year one, line by line

Scheduled rent
$35,400
Other income
$780
Vacancy at 6%
− $2,124
Collected income
$34,056
Property taxes
− $3,480
Insurance
− $1,780
Management
− $2,724
Maintenance
− $2,124
Capital reserve
− $2,124
HOA
− $0
Utilities
− $660
Landscaping and pest
− $1,020
Net operating incomeBefore any financing — this is what the building earns
$20,144
Debt service
− $16,280
Annual cash flow
$3,863

Where every rent dollar goes

  • Vacancy6%
  • Operating expenses38%
  • Mortgage45%
  • Cash flow11%

Inside the operating expenses

  • Taxes25%
  • Insurance13%
  • Management20%
  • Maintenance and reserves31%
  • HOA, utilities, grounds12%

The ratios

Cap rateNOI over price. Unlevered, so it is comparable between properties.
7.5%
Cash-on-cash returnYear-one cash flow over the cash you put in
4.6%
Mortgage constantHigher than the cap rate — the loan takes more than the property produces
8.1%
Debt service coverageMost rental lenders want 1.20 or better
1.24
Rent to priceThe 1% rule. A screen for what is worth underwriting, not a verdict.
1.10%
Gross rent multiplierPrice over annual scheduled rent. Lower is cheaper.
7.6
Operating expense ratioThe 50% rule benchmark, measured against collected income
40.9%

How far rent can fall

Your rent
$2,950
Break-even rentWhere cash flow reaches zero, holding every percentage constant
$2,518
Cushion
$432 a month
As a share of your rentHow far rent can fall before the property stops paying for itself
14.7%

What year one actually returns

Cash flow
$3,863
Principal paid down by the tenantEquity, not cash in hand — but it is yours either way
$1,997
AppreciationA forecast at the rate you entered, not a fact
$8,055
Total year-one return
$13,915
As a return on cash invested
16.6%

The next 10 years

Rent and the expenses tied to it grow; taxes, insurance and the rest grow at their own rate; the mortgage payment does not move at all. Equity is value less the remaining loan balance, before selling costs.

YearRent / moCash flowValueLoanEquity
1$2,950$3,863$276.6K$199.4K$77.2K
2$3,039$4,433$284.9K$197.2K$87.6K
3$3,130$5,018$293.4K$194.9K$98.5K
4$3,224$5,620$302.2K$192.5K$109.7K
5$3,320$6,239$311.3K$189.8K$121.5K
6$3,420$6,874$320.6K$187K$133.6K
7$3,522$7,528$330.2K$183.9K$146.3K
8$3,628$8,199$340.1K$180.6K$159.5K
9$3,737$8,890$350.3K$177.1K$173.2K
10$3,849$9,599$360.8K$173.3K$187.5K
Cash flow collected by year 10
$66,262
Equity at year 10
$187,532
How this is calculated

A rental analysis is three subtractions in a fixed order, and the order is what keeps the ratios comparable between one property and the next.

First, income becomes collected income: collected = (rent + other income) − vacancy loss. Vacancy is taken on scheduled rent only, not on the whole of gross income. That is the convention the rest of this suite uses, and it is worth saying plainly that it flatters the result slightly: pet rent, storage and parking usually stop with the tenancy too, so a month with no tenant collects none of them either. If your other income is genuinely tied to occupancy, enter it net of the same vacancy you assume on the rent.

Second, collected income becomes net operating income: NOI = collected income − operating expenses. Debt is deliberately not in that line. NOI is a property-level figure — it is what the building earns regardless of who owns it or how they paid for it — and folding a mortgage into it is the most common way a cap rate ends up overstated. Management is taken as a percentage of rent actually collected, since nobody bills a fee on a month that produced nothing; maintenance and capital reserves are taken on scheduled rent, because a roof ages through a vacancy.

Third, NOI becomes cash flow: cash flow = NOI − annual debt service. The ratios all fall out of those three lines. cap rate = NOI ÷ price is the unlevered return. cash-on-cash = cash flow ÷ cash invested is the levered one, where cash invested is down payment + closing costs + make-ready work + upfront reserves — the same four terms the cash-on-cash return calculator uses, so one deal gives the same answer on either page. Reserves are in the denominator because money committed to the property is capital tied up in the deal whether or not it has been spent yet; leaving them out flatters an under-reserved purchase. DSCR = NOI ÷ debt service is what a lender underwrites to. When the cap rate is below the mortgage constant, the loan is taking more than the property produces and cash-on-cash falls below the cap rate — negative leverage, visible immediately by comparing the two figures on this page.

The break-even rent solves the whole chain backwards for the rent at which cash flow reaches zero, holding every percentage constant. It is the most useful single figure here for a property in an unfamiliar market, because it converts an argument about rent comparables into one number you can check against listings.

The projection grows scheduled rent, other income and the rent-linked expenses at your rent growth rate, the fixed expenses at your expense growth rate, and the property value at your appreciation rate, while the mortgage payment stays exactly where it is. Loan balance comes from the amortization schedule, so equity in any year is value − remaining balance. Total return in year one adds the three things a rental actually pays you — cash flow, the principal your tenant retired, and the change in value — over the cash you put in. The two after the first are equity rather than money in hand, and the projection is stated before selling costs and taxes on a sale.

Common questions

  • Why does the calculator insist on maintenance and capital reserves?

    Because they are the expenses that have not happened yet. Taxes and insurance arrive as bills and nobody forgets them; a roof, a furnace and a water heater arrive once a decade and cost more than a year of cash flow between them. Leaving those lines at zero does not make a property cash flow, it moves the expense from the spreadsheet to a year you were not expecting it. The defaults here are deliberately real rather than flattering, and lowering them is a claim about the building's age and condition that you should be able to defend.

  • What is the 1% rule, and does it still work?

    It says monthly rent should be at least 1% of the purchase price — a house at two hundred thousand should rent for two thousand. It is a screen, not an analysis: it ignores taxes, which vary by a factor of five between states, and it ignores the interest rate entirely, so the same ratio that cash flowed comfortably at 4% money does not at 7%. Use it to decide which properties are worth a full underwrite, then use the cash flow and coverage figures on this page to decide whether to buy.

  • Why is my cash-on-cash lower than the cap rate?

    Because the loan costs more than the property earns. A cap rate is unlevered — NOI over price, with no financing in it. Cash-on-cash is what is left after debt service, divided by the cash you actually put in. When the mortgage constant, the annual payment as a percentage of the loan, is higher than the cap rate, borrowing reduces your return rather than magnifying it. That is negative leverage, it is the normal condition when rates are high, and the only things that fix it are a lower price, a higher rent or cheaper money.

  • Should I count principal paydown and appreciation as return?

    Count paydown, treat appreciation carefully. Principal paydown is real — the tenant is retiring your loan and the money shows up as equity whether or not you ever sell. Appreciation is a forecast, and this page grows it at whatever rate you enter, which means it is exactly as reliable as your guess. The useful discipline is to check that the deal works on cash flow alone, then treat the total return figure as the upside rather than the reason to buy.

  • What DSCR do I need?

    Most rental lenders underwriting on the property rather than your income want 1.20 or better, and some will go to 1.00 at a lower LTV and a higher rate. The ratio is NOI over annual debt service, so it is measuring exactly the question that matters to them: whether the building pays its own mortgage with room to spare. Note that lenders usually compute it on their own expense assumptions rather than yours, and they rarely include a capital reserve — so the ratio they quote you will normally look better than the one on this page.

  • Why does the projection show cash flow growing so fast?

    Because the mortgage does not grow and everything else does. On a fixed-rate loan the payment is frozen for thirty years while rent drifts up with the market, so a property that clears a hundred dollars a month in year one can clear four or five times that by year ten without anything remarkable happening. That is the actual argument for buy-and-hold. It also cuts the other way: if you enter an expense growth rate higher than your rent growth rate — which is what a period of rising insurance and taxes looks like — the projection will show cash flow shrinking, and that is worth seeing before you buy.

Run these numbers on a real deal

Every off-market listing on the marketplace carries the figures this calculator asks for, so you can price a deal without retyping it.

Browse off-market deals

This calculator estimates results from the numbers you enter. It does not know the property, your lender’s terms, local taxes or the rules of your state, and it is not financial, tax or legal advice. Nothing here has been reviewed by a lawyer. Confirm every figure with your lender, title company and your own professionals before you rely on it.