Property ROI Calculator

Full pro forma for a rental property: cap rate, cash-on-cash return, total ROI, and annualized return — across your hold period. Bakes in vacancy, maintenance, and the hidden costs landlords forget. Real ROI depends on market timing and luck. This is a model, not a guarantee.

Purchase & financing

Investor mortgages usually require 20–25% minimum. Use 100% for all-cash.

Investor rates run 0.5–1.0 pts above owner-occupied.

Typical US range: 2–5%.

One-time spend to make the unit rent-ready.

Income

US long-run average ~2–3%. Local rent laws may cap this.

Operating expenses

0 if self-managed; 8–10% if outsourced.

Residential default ~5%. Higher for short-term lets or transient markets.

1% is the standard rule of thumb. Old homes need more.

Roof, HVAC, water heater — the big-ticket replacements you escrow for.

Hold & exit

US long-run ~3%. Hot markets run higher; flat markets sit at inflation.

Agent commission + transfer tax + title. Typical 5–7%.

Year-1 monthly cash flow
−$528
NOI minus monthly mortgage. After vacancy, opex, and management.
Annualized return
+4.05%
Over 5 years. Cash flow + equity gain, compounded.
Cap rate
4.41%
NOI ÷ price. Ignores financing.
Cash-on-cash
-5.65%
Year-1 cash flow ÷ cash invested.
Total ROI
+21.96%
Cash flow + equity gain over the hold.
vs S&P 500 (trails): The annualized return trails the S&P 500's ~7-10% historical real return. The index does no work and has no tenants. Real estate has to clear a higher bar to justify the effort and concentration risk — this deal doesn't.
Cash put in
Down payment
$100,000
Closing costs
$12,000
Initial repairs
$0
Total cash invested
$112,000

Loan amount: $300,000 · Monthly P&I: $1,996

Year-by-year cash flow
YearEffective rentOpexNOIMortgageCash flowEquity (EOY)
1$31,920$14,300$17,620$23,951−$6,331$115,047
2$32,558$14,666$17,892$23,951−$6,058$130,675
3$33,210$15,042$18,168$23,951−$5,783$146,910
4$33,874$15,427$18,446$23,951−$5,505$163,780
5$34,551$15,823$18,728$23,951−$5,223$181,315
Exit (year 5)
Sale price
$463,710
− Selling costs
−$27,823
− Remaining loan
−$282,395
Equity at exit
$153,492

Cumulative cash flow over 5 years: −$28,900 · Equity gain over down payment: $53,492

Breakeven monthly rent
$3,355
Rent needed for $0 year-1 cash flow.
Total return ($)
$24,592
Cumulative cash flow + equity gain.
Educational tool. Not investment, tax, or legal advice. Real rental deals depend on financing details, tax treatment (depreciation, 1031, passive-loss rules), local rent-control laws, vacancy spikes, capex surprises, and broker fees that a single calculator can't capture. The annualized return here is a CAGR approximation, not a true IRR — close enough for screening, not a substitute for a full DCF before you sign anything.

The Property ROI Calculator models a rental deal from purchase to exit. It computes cap rate, cash-on-cash return, year-by-year cash flow, equity at sale, total ROI, and an annualized return — all on the same screen. Most cap-rate and cash-on-cash calculators are point-in-time snapshots; they ignore appreciation, principal paydown, and capex reserves that real landlords carry. This one folds them in, then compares the annualized return against the S&P 500's ~7-10% long-run real return so you can see whether the deal actually beats the index. Real ROI depends on market timing and luck. This is a model, not a guarantee.

Built by Bob QA by Ben Shipped

How to use

  1. 1

    Enter the purchase price you'd pay at closing.

  2. 2

    Set the down payment percent. Investor mortgages typically require 20-25% minimum; use 100% for an all-cash deal.

  3. 3

    Enter the mortgage rate and term. Investor rates run 0.5-1.0 points above owner-occupied rates.

  4. 4

    Set closing costs (2-5% of price is typical) and any initial repair budget needed to make the unit rent-ready.

  5. 5

    Enter the gross monthly rent. The calculator applies your vacancy rate and management percentage before computing NOI.

  6. 6

    Set rent appreciation (US long-run ~2-3%) — this drives year-by-year rent growth.

  7. 7

    Fill in operating expenses: property taxes, insurance, HOA, property management percent, vacancy rate, maintenance percent of value, and capex reserve percent of value.

  8. 8

    Set hold period, annual appreciation (US long-run ~3%), and exit selling costs (5-7% covers agent commission and transfer tax).

  9. 9

    Read the headline metrics: monthly cash flow, cap rate, cash-on-cash, total ROI, and annualized return.

  10. 10

    Check the verdict block — annualized return vs the S&P 500. Real estate has to clear ~10%/year to justify the effort and concentration risk.

  11. 11

    Inspect the year-by-year table to see how cash flow, mortgage balance, and equity evolve over the hold.

  12. 12

    Use the breakeven rent figure to stress-test the deal: how much could rent drop before cash flow goes negative?

Frequently asked questions

Ratings & Reviews

Rate this tool

Sign in to rate and review this tool.

Loading reviews…