NoNoiseTools

Property calculators

Rental Property Calculator

Estimate whether a property could work as a rental by calculating pre-tax cash flow, gross yield, net yield, cash-on-cash return, break-even rent and upfront cash needed.

Rental property inputs
Property and rentPurchase price, financing, rent, and rent frequency.
$
$
%
years
$

Key takeaway

The property is estimated to lose $333 per month before tax. The break-even rent is $2,582, which is higher than the rent entered.

Monthly cash flow

A month-by-month view of rent, vacancy, expenses, mortgage payment and estimated cash flow.

Gross rent
$2,200
Vacancy allowance
-$110
Other income
$0
Effective rent
$2,090
Net operating income
$1,264
Mortgage payment
-$1,597
Property taxes
-$300
Building / house insurance
-$120
Landlord insurance / liability
-$30
Management fee
-$176
Repairs and maintenance
-$200
HOA fees
$0
Utilities
$0
Other expenses
$0
Monthly cash flow
-$333

Return metrics

Key yield, cash return and debt coverage metrics before tax.

Net operating income
$1,264/month
Gross yield
8.8%
Net yield / cap rate
5.1%
Cash-on-cash return
-5.4%
Debt coverage
0.79

Debt coverage is the debt service coverage ratio (DSCR): net operating income compared with mortgage payments.

Loan-to-value
80.0%
Upfront cash needed
$74,000
Break-even rent
$2,582
Stress testHow cash flow and debt coverage move if rent, rates, expenses or vacancy change.

Stress tests show how sensitive the result is to lower rent, higher rates, higher expenses or more vacancy.

ScenarioMonthly cash flowDebt coverage
Base case-$3330.79
Rent 10% lower-$5240.67
Interest rate 1 percentage point higher-$4970.72
Expenses 10% higher-$4150.74
Vacancy rate doubled-$4430.72
Purchase costs and rental incomePurchase costs, initial repairs, vacancy, and other income.
$
$
%
$
Monthly operating expensesTaxes or rates, insurance, management, repairs, shared fees, utilities, and other monthly costs.
$
$

Leave at 0 if building insurance is already included in service charge, HOA, body corporate or strata fees.

$
%
$
$

Check whether this already includes building insurance.

$
$
Advanced expense allowancesOptional allowances for larger replacements, leasing, admin, compliance, grounds, loan fees, and furnishings.
$

Enter a monthly reserve amount, or 0 if you do not want to include one.

$

Use this for tenant placement, leasing or re-letting costs spread across the year.

$
$

Use this for inspections, safety checks, landlord licensing, legal or compliance costs.

$
$

Use this for PMI, lender package fees or other recurring loan-related costs.

$
Region and currencyChanges labels and currency formatting. Reset applies regional defaults.

Region settings change defaults, labels, units and formatting only. They do not convert currencies or provide tax advice. US defaults use monthly rent, property taxes, and HOA fees.

Warnings to note

  • Estimated monthly cash flow is negative.
  • Debt service coverage ratio (DSCR) is below 1.0. The property's estimated rental income after operating expenses does not fully cover the mortgage payment.
Mortgage detailsOptional loan interest, principal, balance, and yearly amortisation details.

Cash flow shows monthly money in and out. Principal repayment is not spendable cash, but it can build equity by reducing the loan balance.

Mortgage summary

Monthly mortgage payment$1,597
First-year interest paid$16,723
First-year principal repaid$2,438
Loan balance after 5 years$225,916
Loan balance after 10 years$205,950
Total interest over full loan term$334,821
Yearly schedule
YearInterest paidPrincipal repaidRemaining balance
1$16,723$2,438$237,562
2$16,547$2,614$234,948
3$16,358$2,803$232,145
4$16,155$3,006$229,139
5$15,938$3,223$225,916
6$15,705$3,456$222,460
7$15,455$3,706$218,754
8$15,187$3,974$214,780
9$14,900$4,261$210,519
10$14,592$4,569$205,950
11$14,261$4,899$201,050
12$13,907$5,254$195,797
13$13,527$5,633$190,163
14$13,120$6,041$184,123
15$12,683$6,477$177,645
16$12,215$6,946$170,700
17$11,713$7,448$163,252
18$11,175$7,986$155,266
19$10,597$8,563$146,703
20$9,978$9,182$137,520
21$9,314$9,846$127,674
22$8,603$10,558$117,116
23$7,839$11,321$105,795
24$7,021$12,140$93,655
25$6,143$13,017$80,638
26$5,202$13,958$66,680
27$4,193$14,967$51,712
28$3,111$16,049$35,663
29$1,951$17,209$18,454
30$707$18,454$0
Sale and return projectionOptional assumption-based sale value, total return, and alternative return comparison.

This optional projection is before tax and assumption-based. It keeps rent and expenses flat for v1.

years
%

This is an assumption, not a forecast.

%
%

Use this to compare against a simple alternative return assumption.

Cash-flow sensitive

Projection depends on tolerating negative cash flow. The sale projection may be positive, but the property is estimated to require monthly top-ups while you own it.

Sale projection

Estimated sale price$347,782
Selling costs-$10,433
Remaining loan balance-$225,916
Estimated equity after sale$111,433
Cumulative cash flow-$19,964
Estimated capital gain before tax$37,349
Total profit before tax$17,469
Total return on upfront cash23.6%
Annualised return4.3%
Alternative value of upfront cash$90,032
Difference versus alternative$1,437
Difference versus alternative %1.6%

Save or share this result

Copy a plain-English summary or download the numbers as a CSV.

Exports are generated in your browser. NoNoiseTools does not need to store your numbers.

Pre-tax estimate only

This calculator provides general pre-tax estimates only. It is not financial, tax, legal, accounting or investment advice. It does not account for income tax, depreciation, capital gains tax, local landlord rules, vacancy shocks, financing approval or all ownership costs.

How this rental property calculator works

The calculator starts with purchase price, down payment, mortgage terms, rent and operating expenses. It derives the estimated loan amount from the purchase price minus the down payment.

Weekly rent is converted to a monthly estimate using weekly rent times 52 divided by 12. Monthly rent is used as entered. Vacancy and property management are treated as percentages of gross rent.

Building or house insurance and landlord insurance are shown separately so you can avoid double-counting when a shared fee already includes building cover.

Region and currency settings change defaults, labels and currency formatting only. No exchange-rate conversion is performed and no country-specific URLs are created.

Key terms and assumptions Fuller explanations for the rental metrics, projection assumptions and costs used in this calculator.
Monthly cash flow
Monthly cash flow is estimated rental income after vacancy and operating expenses, minus the mortgage payment. It is a pre-tax cash-flow estimate, not a complete profit forecast.
Gross yield
Gross yield compares annual gross rent with purchase price before expenses. It is useful for quick rent-to-price comparisons, but it does not show whether the property is cash-flow positive.
Net operating income (NOI)
Net operating income, or NOI, is rental income after vacancy and operating expenses, before mortgage payments and tax. It helps separate the property operation from the financing structure.
Net yield / capitalization rate (cap rate)
Net yield, also called capitalization rate or cap rate, is annual NOI divided by property value. It looks at the property before financing and tax.
Cash-on-cash return
Cash-on-cash return compares estimated annual cash flow with the upfront cash invested. It includes the mortgage payment, so it can be negative even when the property has positive NOI.
Debt service coverage ratio (DSCR)
Debt service coverage ratio, or DSCR, compares NOI with mortgage payments. Above 1.0 means estimated rent after operating expenses covers the debt payment before tax; below 1.0 means it does not.
Break-even rent
Break-even rent estimates the gross monthly rent needed to cover vacancy, property management, fixed operating expenses and the mortgage payment.
Loan-to-value
Loan-to-value is loan amount divided by property value. A higher loan-to-value means more leverage and usually less cash buffer.
Upfront cash needed
Upfront cash needed includes the down payment or deposit, purchase costs and initial repairs entered in the calculator.
Building insurance vs landlord insurance
Building or house insurance generally relates to the property structure. Landlord insurance or liability cover may relate to liability, contents, loss of rent or landlord protection.
Service charge / HOA / body corporate / strata fees
Shared-property fees vary by region and property type. Some include building insurance and some do not, so check what is included before entering both shared fees and building insurance.
Capital expense reserve
A capital expense reserve is a monthly allowance for larger replacements such as roofing, heating, hot water, appliances, flooring and exterior work.
Sale and return projection
The optional sale projection estimates sale value, selling costs, remaining loan balance, cumulative cash flow and total profit before tax. It is assumption-based and keeps rent and expenses flat for v1.
Capital gain before tax
Capital gain before tax is estimated sale price minus purchase price and selling costs. It does not include capital gains tax, depreciation recapture, bright-line rules or other local tax treatment.
Alternative annual return / opportunity cost
The alternative annual return is a simple comparison rate for what the upfront cash might earn outside the property scenario. It is an assumption, not a forecast.
Annualised return
Annualised return converts the projected total return into an estimated yearly rate over the holding period. It is before tax and depends on the growth, selling cost and cash-flow assumptions entered.
What this calculator does not include
This calculator provides general pre-tax estimates only. It does not account for income tax, depreciation, capital gains tax, local landlord rules, vacancy shocks, financing approval or every ownership cost.

What this calculator does not include

This calculator provides general before-tax estimates only. It is not financial, tax, legal, accounting, mortgage or investment advice, and it does not account for every local rule, lender requirement, tax treatment, vacancy pattern, repair event or ownership cost.

Related tools

FAQs

What does monthly cash flow mean?

Monthly cash flow is estimated rent after vacancy and operating expenses, minus the monthly mortgage payment. It is a pre-tax cash-flow estimate, not a full profit forecast.

What is a good rental yield?

It depends on the property, financing, local market and risk. Gross yield is only a quick rent-to-price check; net yield and cash flow usually give a clearer picture because they include expenses.

What is net operating income?

Net operating income, or NOI, is rental income after vacancy and operating expenses, before mortgage payments and tax.

What is cash-on-cash return?

Cash-on-cash return compares estimated annual cash flow with upfront cash needed, such as the down payment, purchase costs and initial repairs. It can be negative if the property needs monthly top-ups.

What does debt service coverage ratio (DSCR) below 1.0 mean?

DSCR below 1.0 means estimated rental income after vacancy and operating expenses does not fully cover the mortgage payment before tax.

Does this include tax?

No. The calculator provides general pre-tax estimates only and does not include income tax, depreciation, capital gains tax or personal tax treatment.

Does this include capital gains?

Only the optional sale projection estimates capital gain before tax. The main monthly cash-flow result does not rely on future sale value.

Should I include building insurance if it is in the service charge, HOA or body corporate fee?

No. If the shared-property fee already includes building insurance, leave the building insurance field at 0 so the same cost is not counted twice.

What is the alternative return assumption?

It is a simple opportunity-cost comparison for what the upfront cash might earn elsewhere. It is only an assumption, not a forecast.

Can I use this calculator outside the United States?

Yes. Region settings change defaults, labels and currency formatting only. They do not create country-specific results or perform exchange-rate conversion.

Is this investment advice?

No. This calculator is a general estimate and is not financial, tax, legal, accounting or investment advice.