Skip to main content
Real Estate Investor Toolkit

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.

Income
Operating expenses ($/yr)
Acquisition + financing
5-year projection assumptions
Annual cash flow
$671

Monthly: $56 · Cash-on-cash: 0.49%

Net operating income (NOI)$33,400
Cap rate (NOI / value)6.68%
Debt-coverage ratio (DSCR)1.12
Break-even occupancy91.8%
Total cash invested
$137,500
5-year IRR
7.67%
5-year projection
YrNOICash flowProperty valueLoan balanceEquity
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

Advertisement

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.

Advertisement

Frequently asked questions

See the income-property methodology — NOI mechanics, cap rate derivation, cash-on-cash, DSCR, band-of-investment with primary-source citations.

By Last updated

Founder & Editor, Bedrocka Tools

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.