Rental property ROI calculator
Cap rate, cash-on-cash and cashflow are three different numbers and get conflated constantly. This shows all three, because a property can look good on one and bad on another.
- Monthly cashflow
- -$21
- Cash-on-cash
- -0.3%
- Cap rate
- 5.6%
Mortgage $1,351 a month against $89,750 of your own money in. Cap rate ignores the loan entirely — it describes the building. Cash-on-cash describes your deposit. This property costs you $21 every month it is let.
The formulas
NOI = rent - operating costs (the mortgage is not an operating cost)
cap rate = annual NOI / purchase price
monthly cashflow = NOI - mortgage payment
cash invested = deposit + closing costs + up-front works
cash-on-cash = annual cashflow / cash invested
Cap rate describes the building and ignores how you paid for it. Cash-on-cash describes your deposit. Two buyers paying the same price with different loans get the same cap rate and very different cash-on-cash returns.
A worked example
A $285,000 property, 25% down at 6.5% over 30 years, letting for $1,950 a month with $620 of operating costs, plus $6,500 closing and $12,000 of works:
loan = 213,750 → payment = 1,351
NOI = 1,950 - 620 = 1,330/month → 15,960/year
cap rate = 15,960 / 285,000 = 5.6%
cashflow = 1,330 - 1,351 = -21/month
cash invested = 71,250 + 6,500 + 12,000 = 89,750
cash-on-cash = -252 / 89,750 = -0.3%
A 5.6% cap rate that loses money every month. Both numbers are true; only one of them is what lands in your account.
Assumptions and limits
- No appreciation, no principal paydown and no tax treatment — those are real returns and none of them are cash this month.
- Operating costs must include a void allowance and a repair reserve. Leaving them out is the most common way a deal models well and performs badly.
- One rent, held flat. Rent reviews and rate changes need a year-by-year model.
- This is arithmetic on your assumptions, not a valuation or investment advice.
Doing this more than once?
This prices one deal on assumptions. These track the property once you own it — including rent due against rent actually received, which is a gap this page cannot show.
Questions
- What is the difference between cap rate and cash-on-cash return?
- Cap rate is net operating income divided by purchase price and ignores financing entirely — it describes the property. Cash-on-cash is annual cashflow divided by the cash you actually put in, so it changes with your deposit and your interest rate.
- Should the mortgage be in operating costs?
- No. Operating costs are what it takes to run the building — tax, insurance, management, repairs, voids. The mortgage is financing, and putting it in operating costs makes the cap rate wrong.
- What operating cost percentage is realistic?
- It depends on the property and who manages it, but if operating costs come to under a quarter of rent, check whether voids, maintenance and management are genuinely in there. The calculator flags it when they look thin.
Last updated 22 August 2026.