BedrockCalc — bedrockcalc.com
Scenario link:
Rental Property Calculator
Screening a deal comes down to a handful of ratios. Give this rental property calculator the price, rent and expenses and it returns monthly cash flow, NOI, cap rate, gross yield, cash-on-cash return and DSCR, with a year-by-year equity table.
See how this works on a $250,000 rental — 3 real examples
Monthly pre-tax cash flow
$0
$0 per year after all expenses and the mortgage
NOI (annual)
$0
before debt service
Cap rate
0%
gross yield 0%
Cash-on-cash
0%
DSCR
0
Where the rent goes
Annual operating statement
- Gross scheduled rent
- $0
- Vacancy & operating expenses
- $0
- Net operating income (NOI)
- $0
- Mortgage payments ($0/mo P&I)
- $0
- Pre-tax cash flow
- $0
Cash flow & equity over the loan term
Year-by-year cash flow & equityCash flow & loan paydown, per year
Assumes rent and expenses stay flat. Equity here comes from loan paydown only — appreciation is not modeled.
| Year | Cash flow | Cumulative cash flow | Principal paid | Loan balance |
|---|
How cap rate, cash flow and rental yield are calculated
Net operating income is what the property earns in a year before any loan payments:
NOI = rent × 12 × (1 − vacancy%) − (tax + insurance + maintenance + management fee + HOA × 12 + other)
The four ratios follow directly:
Cap rate = NOI ÷ purchase price
Cash flow = (NOI − annual debt service) ÷ 12
Cash-on-cash = annual cash flow ÷ down payment
DSCR = NOI ÷ annual debt service
Debt service is the standard fixed-rate amortization payment on the loan (price minus down payment). A few honest conventions: a percentage management fee is charged oncollected (post-vacancy) rent, the way managers actually bill, while a flat monthly fee is charged all twelve months whether or not the unit is occupied — so a large flat fee on a cheap unit can push NOI below zero, and the page shows that negative rather than hiding it.
Property tax may be entered in dollars or as a percent of the purchase price. Cash invested counts the down payment only, so add closing costs (typically 2–5% of price) mentally when judging the cash-on-cash figure. Everything is pre-tax and assumes a flat first year — no rent growth, expense inflation or appreciation. With no loan, DSCR is undefined (shown as ∞), and with zero down, cash-on-cash is likewise infinite. A down payment above the purchase price is treated as an all-cash purchase.
One $250,000 rental, three ways to hold it
The building never changes: $2,300 rent, the same taxes and upkeep. What moves the return is the financing and who does the managing.
Financed: 25% down at 7%
cash flow per month$233.59
- The property earns $17,772 before the loan; $14,969 of yearly mortgage payments takes most of it.
- What remains, $2,803 a year, is a 4.48% cash-on-cash return on the $62,500 down.
- DSCR comes to 1.19 — a shade under the 1.20 to 1.25 most rental lenders want to see.
Rent covers the mortgage with $233.59 a month to spare, but not by the margin lenders prefer.
Load this example (opens in a new tab)No loan: the full $250,000 in cash
cash flow per month$1,481.03
- With no mortgage to pay, the entire $17,772 the property earns arrives as cash flow.
- Cash-on-cash matches the 7.11% cap rate exactly — nothing borrowed, nothing diluted.
- The 7% loan costs nearly 8% of its balance in yearly payments, more than the 7.11% the building earns.
Four times the cash in, over six times the cash flow out — here the loan was the drag.
Load this example (opens in a new tab)Same loan, no property manager
cash flow per month$408.39
- Cutting the 8% management fee keeps $2,098 a year — $174.80 a month goes straight to cash flow.
- NOI rises to $19,870, lifting the cap rate to 7.95% on the same building.
- DSCR improves to 1.33, comfortably above what lenders ask, without changing the loan at all.
The $174.80 a month is not free — the calls, repairs and vacant weeks become your job.
Load this example (opens in a new tab)Illustrations only, not financial advice. Your own rate, taxes and insurance will differ — check with a qualified financial advisor before acting on any of this.
Rental property returns, in plain English
- Five numbers, one property. Cash flow is what you pocket, NOI is what the property earns, cap rate (the net rental yield) compares deals, cash-on-cash rates your dollars, and DSCR is the lender’s lens — each answers a different question.
- Screen with the 1% and 50% rules, then verify. Rent near 1% of price tends to cash-flow, and operating costs eat roughly half of gross rent long-run — use them to reject listings fast, not to budget.
- Leverage cuts both ways. Financing only lifts cash-on-cash when the cap rate beats the loan constant (~8% at 7% over 30 yrs); below that you have negative leverage.
- Debt still builds wealth. Tenants pay down the loan (about $1,905 of equity in year one here) and appreciation accrues on the full price, not just your down payment.
- It’s a pre-tax, year-one snapshot. No rent growth, inflation, appreciation or depreciation — treat cash-on-cash as optimistic and add a capex reserve to “other expenses.”
Related calculators
Frequently asked questions
How do I calculate cash flow on a rental property?
Start with gross rent, subtract vacancy loss and all operating expenses (property tax, insurance, maintenance, management, HOA) to get net operating income, then subtract the mortgage payment. In the default scenario, $2,300 rent with 5% vacancy collects $26,220 a year; $8,448 of operating expenses leaves an NOI of $17,772; and $14,969 of loan payments leaves about $2,803 a year, or roughly $234 a month.
What is a good cap rate for a rental property?
Most US long-term rentals trade between roughly 4% and 10%. Newer properties in expensive coastal metros often sit at 4–5%, while smaller-market or older class-C properties can reach 8–10% — with more risk and management effort attached. Compare cap rates against similar properties in the same market rather than against a single national number.
What is a good rental yield?
Gross rental yield is annual rent divided by the purchase price; net rental yield puts NOI — rent after vacancy and operating costs — in the numerator, which makes it the same figure as the cap rate. On the defaults, $27,600 of yearly rent on a $250,000 property is an 11.0% gross rental yield, while the 7.1% cap rate is the net rental yield. Most US long-term rentals land around 5–8% net; higher yields usually signal smaller markets or older properties that carry more risk.
What is cash-on-cash return?
Cash-on-cash return is your annual pre-tax cash flow divided by the cash you invested — here, the down payment. If $62,500 down produces $2,803 of annual cash flow, that is a 4.5% cash-on-cash return. Many buy-and-hold investors target 6–8%, but the metric ignores loan paydown, appreciation and tax benefits, so total returns usually run higher.
What is DSCR and what do lenders require?
Debt service coverage ratio is NOI divided by annual mortgage payments. A DSCR of 1.25 means the property earns 25% more than the loan requires. Most DSCR and commercial lenders want at least 1.20–1.25 to approve a loan; below 1.0 the property cannot cover its own mortgage from rent alone.
What is the 50% rule for rental expenses?
The 50% rule says operating expenses — everything except the mortgage — tend to consume about half of gross rent over the long run once you include vacancy, maintenance, capital repairs, management and turnover. It is a screening shortcut, not a budget. Real figures typically land between 35% and 55% of rent depending on property taxes, insurance costs and whether you self-manage.
Should I use financing or pay cash for a rental?
Financing raises cash-on-cash return only when the cap rate beats the loan constant (annual debt service ÷ loan amount); at 7% over 30 years the constant is about 8%, so a 7% cap-rate deal actually cash-flows better per dollar when bought with cash. Leverage still lets you buy more property, build equity with borrowed money and capture appreciation on the full price. To compare, set the down payment equal to the purchase price — DSCR shows ∞ and cash flow rises by exactly the mortgage payment.
How do I calculate ROI on a rental?
First-year ROI starts with cash-on-cash return, then adds principal paydown. On the defaults, year one produces about $2,803 of cash flow plus roughly $1,905 of equity from loan paydown — about $4,700 on $62,500 invested, or 7.5% before appreciation and tax effects. The year-by-year table below tracks both components over the full loan term.
What vacancy rate should I assume?
A common planning range is 5–8% of gross rent — roughly two to four weeks empty per year including turnover time. Tight markets with long-tenured tenants can justify 3–5%, while student rentals or high-turnover units may need 10% or more. One month vacant every two years works out to about 4.2%.
Disclaimer: these calculators are educational tools, not financial advice. They model your inputs with published formulas, but they cannot know your full situation — for decisions with real stakes, talk to a qualified professional. Formulas and defaults last reviewed .