Rental Property Calculator
Full rental property analysis: NOI, cap rate, mortgage, cash flow, cash-on-cash return, depreciation tax shield (27.5 years), principal paydown, appreciation, total first-year return, 1% and 50% rule checks and a 5-year projection.
| Effective gross income | — |
|---|---|
| Operating expenses | — |
| Net operating income (NOI) | — |
| Cap rate | — |
| Mortgage payment | — |
| Cash flow | — |
| Cash invested | — |
| Cash-on-cash return | — |
| Depreciation tax shield | — |
| Principal paydown (year 1) | — |
| Total return year 1 (cash flow + paydown + appreciation + tax) | — |
| 1% rule / 50% rule check | — |
| Rent needed for $200 a month cash flow | — |
| 5-year projection | — |
In short
Judge a rental by net operating income (rent less vacancy and operating costs, before the mortgage), cap rate (NOI ÷ price — 4–6% is typical for good single-family markets) and cash-on-cash return (cash flow after the mortgage ÷ cash invested). Add principal paydown, appreciation and the depreciation tax shield (building ÷ 27.5 years) for total return; at 2025–26 rates a cap rate below the loan rate means negative leverage and thin cash flow.
Who this is for: US buy-and-hold investors analysing a single-family or small multifamily deal.
Reading the numbers
- NOI = rent + other income − vacancy − operating expenses (not the mortgage). Cap rate = NOI ÷ price: 4–6% is typical for single-family rentals in good areas, 7–10% in higher-risk or cheaper markets.
- Cash-on-cash = annual cash flow after the mortgage ÷ cash invested. Many investors target 8%+; at 2025–26 rates 3–6% is common.
- Hidden returns: the tenant pays down principal, the property (usually) appreciates, and depreciation shelters cash flow from tax — the total return is often 2–3× the cash-on-cash figure.
- Rules of thumb: the 1% rule (monthly rent ≥ 1% of price) rarely holds in 2026; the 50% rule (expenses ≈ half of gross rent) is a useful sanity check against optimistic pro-formas.
- Budget reserves: 5–10% for repairs, 5% for capex (roof, HVAC, water heater), 5–8% vacancy, 8–10% management if you will not self-manage.
See also: DSCR Loan Calculator.
Assumptions
- EGI = (rent + other) × 12 − vacancy; opex = tax + insurance + repairs, capex and management % of rent + other; NOI = EGI − opex.
- Cash flow = NOI − 12 × P&I; cash invested = down + closing; depreciation = (price × (1 − land %)) ÷ 27.5.
- Total return = cash flow + year-1 principal paydown + appreciation ± tax effect of (NOI − interest − depreciation) at the marginal rate; projection holds expenses flat.
Worked example
Effective gross income $29,640; operating expenses $11,652 (39%); NOI $17,988 — a 6.00% cap rate, below the 7% loan rate (negative leverage). Mortgage $1,497 a month ($17,962 a year) leaves cash flow of just $25 a year. Cash invested $84,000 → cash-on-cash 0.03%. But principal paydown is $2,286, appreciation $9,000, and depreciation of $8,727 creates a paper loss of about $6,400 worth $1,540 at 24% — a total first-year return of about $12,850, or 15.3% on cash. Rent of about $2,867 would be needed for $200 a month of cash flow.
Frequently asked questions
What is a good cap rate for a rental property?
4–6% in stable, low-risk markets; 7–10% where prices are lower and risk higher. Compare with the mortgage rate — a cap rate below it means the loan reduces your return.
What is a good cash-on-cash return?
8–12% was the traditional target; at 2025–26 rates many investors accept 4–6% in exchange for appreciation, paydown and tax benefits.
How does depreciation help?
You deduct the building (not land) over 27.5 years — about 2.9% of the building value a year — which often turns positive cash flow into a tax loss. It is recaptured at up to 25% on sale unless you 1031 exchange.
Does the 1% rule still work?
Rarely in 2026: a $300,000 house would need $3,000 rent. Use cap rate and cash-on-cash instead; the 1% rule mostly holds in low-price Midwest and Southern markets.
What is the 2% rule?
A stricter version of the 1% rule (monthly rent ≥ 2% of price) that only holds in very low-price markets; most investors use cap rate and cash-on-cash instead.
Should I include my own labour in expenses?
Yes — budget management at market rates even if you self-manage, so the deal still works if you stop.
Related calculators
See all United States calculators → · All free online calculators
Found an error? Report it — tell us the inputs, the result you got, what you expected and the rule or source. Confirmed corrections are published within a week.
Ready to build your next digital solution?
Send the brief and you get a scoped response with approach, milestones and a fixed price range. Not a sales call.
A 30-minute call with the engineer who would run your project
Within 2 business daysA written scope: approach, module breakdown, milestones, fixed price range
Within 5 business daysYou decide. No retainer, no obligation, and the scope document is yours to keep either way
Your timelineSend your brief
Three fields to start. Add project details if you have them.