CalculateRealEstateROI

Calculator

Rental Property ROI Calculator

Underwrite any rental in seconds. We model financing, vacancy, reserves, management, and appreciation — and assign every deal an Investment Score.

Property Inputs

Adjust any value — results update live.

$
%
%
yrs
$
$
$
$
% of rent
%
% of rent
$
%

Investment Intelligence

Investment Score

Grade D
36
/ 100
Weak
Investment Score
OpportunityLimited Opportunity
Risk LevelModerate
Investment GradeD — Weak
Recommended Actions
  • Cash flow is negative — renegotiate price or raise modeled rent to break even.
  • Cash-on-cash return is below 6% — explore better financing or higher-rent submarkets.
  • Generate the premium report to model 10-year cash flow and equity growth.

Investment Summary

Poor
Cash-on-Cash
-2.15%
Cap Rate
5.41%
Monthly Cash Flow
-$167
Annual Cash Flow
-$2,009
Total Annual Return
$11,157
11.93% on cash
NOI
$18,948
Net operating income

Deal breakdown

Down payment
$87,500
Loan amount
$262,500
Cash invested
$93,500
Monthly mortgage
$1,746
Gross rent (annual)
$31,200
Vacancy loss
-$1,560
Operating expenses
-$10,692
Annual debt service
-$20,957

Generate Premium Investment Report

Detailed risk assessment, 10-year cash flow projection, equity growth model, sensitivity analysis, and an exportable PDF report — generated from your inputs.

Free to generate. No signup required.

How this calculator works

We compute net operating income (NOI) as effective rent minus operating expenses (taxes, insurance, maintenance reserves, management, HOA). Cash flow is NOI minus annual debt service. Cash-on-cash return divides annual cash flow by total cash invested (down payment + closing costs). Total return adds principal paydown and modeled appreciation. The Investment Score blends these signals with risk and market factors into a single 0–100 grade. See our methodology for the full formulas.