Rental Property Cash Flow Calculator
Full rental property pro-forma: gross rent → vacancy → operating expenses → debt service → NOI (Net Operating Income), cash flow, cash-on-cash return, and DSCR (Debt Service Coverage Ratio — what carriers underwrite against). Includes CapEx (capital expenditures) reserve modeling, break-even occupancy, and 5-year IRR (Internal Rate of Return) projection with adjustable rent-growth + appreciation + exit-cap assumptions. Cited to Fannie Mae Selling Guide §B6, IRC (Internal Revenue Code) §168, NCREIF Property Index.
Monthly: $56 · Cash-on-cash: 0.49%
5-year projection
| Yr | NOI | Cash flow | Property value | Loan balance | Equity |
|---|---|---|---|---|---|
| 1 | $33,400 | $671 | $500,000 | $371,191 | $128,809 |
| 2 | $34,402 | $1,590 | $515,000 | $367,106 | $147,894 |
| 3 | $35,434 | $2,536 | $530,450 | $362,726 | $167,724 |
| 4 | $36,497 | $3,510 | $546,364 | $358,030 | $188,334 |
| 5 | $37,592 | $4,513 | $562,754 | $352,993 | $209,761 |
Total profit at year-5 sale (cash flow + equity gain net of sale costs): $60,182
View the TypeScript implementation on GitHub: packages/calc/src/rental-cash-flow.ts · view tests
What this means
Cash flow is the actual dollars per year the property produces after every check is written. Cash-on-cash measures what your specific cash actually earns given your specific financing. DSCR (debt-coverage ratio) is what carriers underwrite — Fannie Mae §B6 residential investment financing typically requires 1.20× or better; DSCR loans can go as low as 1.0×.
The single most-abused line in industry pro-formas is CapEx. NOI excludes CapEx by definition (so cap rate stays comparable across deals), but cash flow MUST subtract it because the cash actually has to go somewhere. A property with "great cash flow" that needs a $20K roof in two years has very different actual returns than the listing pro-forma suggests.
Worked example
$500K purchase, 75% LTV at 7% / 30-year amortization, $60K gross rent at 7% vacancy, $22.4K operating expenses, 5% CapEx reserve produces NOI of $33,400, annual debt service ~$29,945, CapEx reserve $2,790, annual cash flow ~$665, cash-on-cash ~0.5%, DSCR 1.12, cap rate 6.68%, break-even occupancy ~92%. The deal cash flows but barely; under stressed vacancy or CapEx scenarios it goes negative. The 5-year IRR with 3% rent growth + 3% appreciation + 6.5% exit cap projects ~10-12% — most of the return comes from appreciation + paydown, not current cash flow.
Frequently asked questions
The information and tools on this website are for general educational purposes only and do not constitute financial, investment, legal, or tax advice. Consult a licensed professional for decisions specific to your situation.