Financial · Live
Real estate investment,
analyzed instantly.
Enter a property price, rent, expenses, and financing details to get cap rate, NOI, cash-on-cash return, and a full 10-year equity projection, all updating in real time.
Inputs
Property & financing
Annual gross: $21,600.00
Acquisition costs$55,000.00 cash invested
≈ $50,000.00 · Loan: $150,000.00
≈ $5,000.00
−$1,080.00/yr of gross rent
Operating expenses$6,028.00/yr total
≈ $1,728.00/yr of gross rent
Mortgage$982.89/mo P&I
Appreciation (projection)3%/yr · 10-yr estimate
National median ~3–4%/yr. Varies significantly by market.
Monthly cash flow
30y · 6.85%
Annual: +$2,697.32 · NOI: $14,492.00
- Gross rent
- $21,600.00/yr
- Vacancy loss
- −$1,080.00/yr
- Eff. gross income
- $20,520.00/yr
- Operating expenses
- −$6,028.00/yr
- NOI
- $14,492.00/yr
- Mortgage P&I
- −$11,794.68/yr
- Annual cash flow
- +$2,697.32/yr
$/mo
1,485
+ 1 more
Gross rent multiplier
9.26×
Price ÷ annual gross rent. Lower = cheaper per rent dollar.
Operating expense ratio
29.4%
Expenses ÷ EGI. Below 50% is generally healthy.
Break-even occupancy
82.5%
Min. occupancy to cover all costs including mortgage.
10-year projection
Equity & loan balance
The amber area is your equity — built from both mortgage paydown and property appreciation at 3%/yr. The gray area is the remaining loan. Together they equal the projected property value each year.
Projection
10-year breakdown
| Year | Property value | Equity | Total return |
|---|---|---|---|
| Y1 | $206,000.00 | $57,568.30 | +$10,265.62 |
| Y2 | $212,180.00 | $65,427.46 | +$20,822.10 |
| Y3 | $218,545.40 | $73,590.73 | +$31,682.69 |
| Y4 | $225,101.76 | $82,072.05 | +$42,861.33 |
| Y5 | $231,854.81 | $90,886.14 | +$54,372.74 |
| Y6 | $238,810.46 | $100,048.53 | +$66,232.45 |
| Y7 | $245,974.77 | $109,575.58 | +$78,456.82 |
| Y8 | $253,354.02 | $119,484.59 | +$91,063.15 |
| Y9 | $260,954.64 | $129,793.81 | +$104,069.69 |
| Y10 | $268,783.28 | $140,522.53 | +$117,495.73 |
Investor guide
How to analyze a rental property investment.
Buying an investment property is one of the most capital-intensive decisions most people ever make. This calculator walks every dollar through the same analysis a professional underwriter runs: from gross rent to net operating income, through financing costs to monthly cash flow, and finally into a 10-year projection of equity and total return.
Net Operating Income (NOI)
NOI is the cornerstone of real estate investment analysis. It measures the income a property generates from its operations alone, before any financing decision:
EGI = Gross Rent × (1 − Vacancy Rate)
NOI is financing-independent — it answers the question "how profitable is this asset" without regard to how you pay for it. That makes it the right starting point for comparing properties across markets.
Capitalization rate (cap rate)
The cap rate translates NOI into a percentage return on the property's market value:
A cap rate of 7% means the property earns $7 of NOI for every $100 of value — entirely independent of whether you paid cash or took out a 30-year mortgage. It is the primary metric used to compare investment properties across different markets and asset classes.
What is a good cap rate? There is no single answer — it depends on market, asset class, and risk tolerance. Coastal Class-A markets often trade at 3–5%; secondary markets with stronger cash flow may yield 7–10%. A higher cap rate suggests more yield but also typically more risk or less liquidity.
Cash-on-cash return
While the cap rate ignores financing, cash-on-cash return (CoC) captures it explicitly. It measures the pre-tax cash income as a percentage of the actual cash you invested:
Annual Cash Flow = NOI − Annual Mortgage P&I
Total Cash Invested = Down Payment + Closing Costs
CoC is what you actually pocketed relative to what you put in. A leveraged property can show a negative CoC even with a positive cap rate if the mortgage payments exceed NOI. This is common in low-yield, high-appreciation markets where investors bet on long-term value growth rather than immediate income.
Gross Rent Multiplier (GRM)
GRM is a quick-filter metric: the number of years of gross rent it would take to equal the purchase price.
A GRM of 10 means you are paying ten years of gross rent for the property. Lower is cheaper relative to rent. GRM ignores expenses entirely — use it only as a rapid sniff test before doing the full NOI analysis.
Operating Expense Ratio (OER)
OER measures what fraction of effective gross income is consumed by operating expenses:
A well-run single-family rental typically runs 35–50% OER; multifamily properties often run 40–55% due to shared systems and professional management. An OER above 60% warrants scrutiny — either expenses are high or rent is low relative to the market.
Break-even occupancy
Break-even occupancy answers: "what percentage of the time does this property need to be rented to cover all costs?"
If break-even occupancy is 90%, you can tolerate one vacant month (8.3% vacancy) before losing money. Properties in tight rental markets with low vacancy historically might feel comfortable at 85%; properties in markets with high seasonal swings need a wider buffer.
The 10-year equity projection
Real estate returns have three components: cash flow, mortgage paydown, and appreciation. The chart above shows how all three interact. Even a property with a slightly negative monthly cash flow may build substantial equity over a decade if the local market appreciates steadily. Conversely, high cash flow in a stagnant market may still be the right choice — it depends on your strategy.
The total return figure in the table is the sum of cumulative cash flow and equity gain (equity at year Y minus your initial down payment). It does not account for taxes, transaction costs on sale, or inflation — treat it as a pre-tax, pre-fee illustrative projection.
Which expenses belong in NOI?
Operating expenses included in NOI are costs that would exist regardless of whether the property is financed:
- Property taxes: the single largest operating cost in most markets
- Insurance: landlord policy (not homeowner's)
- Maintenance & repairs: budget 1–2% of property value annually
- Property management: typically 8–12% of collected rent
- Vacancy reserve: baked into EGI via the vacancy rate; 5% is common
- HOA dues: for condos and planned communities
Expenses that do not belong in NOI include mortgage P&I, income tax, depreciation, and capital expenditures (roof replacement, HVAC). These are tracked separately in a full real estate financial model.
Tips for using this calculator
- Use a conservative vacancy rate. A 5% rate assumes the property sits empty roughly three weeks per year. In slower markets, 8–10% is more realistic.
- Budget 1–2% of purchase price for annual maintenance. New construction needs less; older properties and multifamily units need more.
- If you self-manage, you still have an opportunity cost for your time. Include a property management fee even if you manage the property yourself, to stress-test whether the investment works if you ever hire out.
- Run the projection at both your optimistic and a pessimistic appreciation rate (e.g. 3% vs 0%) to understand your downside before committing capital.
- Compare the cap rate here against the Cap Rate Calculator for a deeper expense-line breakdown and market benchmarks.
Disclaimer
This calculator is for educational and planning purposes only. Projections assume constant rent, expenses, appreciation rate, and interest rate over the projection horizon. Actual results will vary due to market conditions, lease turnover, capital expenditures, tax treatment, and transaction costs. Always consult a qualified real estate professional or CPA before making investment decisions.