Unlevered yield
Cap Rate Calculator
Cap rate is net operating income divided by purchase price. Enter rent and expenses below and it is computed for you, with NOI built line by line and the mortgage deliberately left out — a cap rate that moves when you change the loan is not a cap rate. An example is loaded, so the answer is already on screen.
Deal snapshot
Cap rate
7.29%
$19,310 of net operating income on a $265,000 purchase price. All-in, including closing costs and rehab, it is 6.91%.
Net operating income
$19,310
Cash-on-cash
4.75%
DSCR
1.25
Monthly cash flow
+$320
GRM
8.33
Loan payment / mo
$1,289.09
Net operating income
NOI = effective gross income − operating expenses
NOI = $31,065 − $11,755
NOI = $19,310 per year
Cap rate
Cap rate = NOI ÷ purchase price
= $19,310 ÷ $265,000
= 7.29%
Pre-tax cash flow
Cash flow = NOI − annual debt service
= $19,310 − $15,469
= +$3,841 per year, +$320 per month
Your numbers
| Annual operating statement | Per year |
|---|---|
| Gross scheduled rent | $31,800 |
| Other income | $900 |
| Gross potential income | $32,700 |
| Vacancy and credit loss | ($1,635) |
| Effective gross income | $31,065 |
| Property tax | ($3,420) |
| Insurance | ($1,650) |
| Utilities | ($720) |
| Other operating | ($300) |
| Property managementon collected rent | ($2,485) |
| Maintenance reserveon scheduled rent | ($1,590) |
| CapEx reserveon scheduled rent | ($1,590) |
| Total operating expenses | ($11,755) |
| Net operating income | $19,310 |
| Annual debt servicenot an operating expense | ($15,469) |
| Pre-tax cash flow | +$3,841 |
Debt service sits below net operating income, never inside it. That single placement is what keeps cap rate a property metric instead of a loan metric.
| Acquisition | Amount |
|---|---|
| Purchase price | $265,000 |
| Loan amount | $198,750 |
| Down payment | $66,250 |
| Closing costs | $6,625 |
| Up-front rehab | $8,000 |
| Total cash invested | $80,875 |
| All-in costprice + closing + rehab | $279,625 |
| Monthly principal and interest | $1,289.09 |
- Break-even occupancy
- 82.2%
- Break-even rent
- $2,236 / mo
- Operating expense ratio
- 37.8%
- Year-one principal paydown
- $2,118
| Scenario | NOI | Cap rate | Cash-on-cash | DSCR | Cash flow / mo |
|---|---|---|---|---|---|
| -15% rent | $15,618 | 5.89% | 0.18% | 1.01 | +$12 |
| -10% rent | $16,848 | 6.36% | 1.71% | 1.09 | +$115 |
| -5% rent | $18,079 | 6.82% | 3.23% | 1.17 | +$218 |
| 0% rent | $19,310 | 7.29% | 4.75% | 1.25 | +$320 |
| +5% rent | $20,540 | 7.75% | 6.27% | 1.33 | +$423 |
| +10% rent | $21,771 | 8.22% | 7.79% | 1.41 | +$525 |
Each row is the whole model re-run with one variable moved — not a slope estimated from the base case.
Why is the mortgage excluded from cap rate?
Because cap rate is a property metric, not a buyer metric. Two people bid on the same duplex: one pays cash, one borrows 80%. The building produces the same $19,310 of net operating income for either of them, so it has one cap rate, not two. The moment debt service goes into the numerator, the “cap rate” becomes a description of someone’s loan, and comparing two properties becomes impossible.
This is also why appraisers use it. The income approach to value capitalises NOI at a market-derived rate — value = NOI ÷ cap rate — and that only works if NOI is financing-neutral.
Cap rate on price, or cap rate on all-in cost?
Both get quoted, and they are not the same number. On the loaded example the price is $265,000, but the deal actually costs $279,625 once $6,625 of closing costs and $8,000 of rehab are counted.
| Basis | Denominator | Cap rate |
|---|---|---|
| Purchase price | $265,000 | 7.29% |
| Price + closing costs | $271,625 | 7.11% |
| All-in, including rehab | $279,625 | 6.91% |
The gap is 0.38 percentage points — about 5% of the return. When a seller or a syndicator quotes a cap rate, it is worth asking which denominator they used; the calculator above shows both.
How much is a dollar of NOI worth?
Rearranging value = NOI ÷ cap rate shows why operators obsess over small expense lines. In a 6.5% cap market, every $1 of annual NOI is worth $15.38 of value. Cutting a $2,485 management fee by hiring a cheaper firm at 6% adds $621 of NOI — and $9,558 of value. Raising rent $50 a month adds $600 of gross rent but only $464 of NOI once vacancy, management and reserves take their share, which is still about $7,145 of value.
The same lever works in reverse
Common questions about cap rate
- What is the formula for cap rate?
- Cap rate = net operating income ÷ purchase price. On the worked example here, $19,310 of NOI on a $265,000 price is a 7.29% cap rate. NOI is collected rent less operating expenses, with the mortgage excluded.
- Is a 7% cap rate good?
- Only relative to the market and the risk. Cap rates price expected rent growth and risk, so a 4.5% cap in a supply-constrained metro and a 9% cap in a shrinking county can both be correctly priced. The useful comparison is against other properties in the same submarket, sold in the last six months, underwritten with the same expense assumptions.
- Does cap rate include the mortgage?
- No. Debt service is excluded on purpose. If it were included, the same building would have a different cap rate for every buyer depending on their loan, which would make the metric useless for comparing properties. Cap rate describes the asset; cash-on-cash describes your position in it.
- Should I use purchase price or market value in the cap rate?
- Purchase price when you are underwriting a purchase, market value when you are valuing something you already own. Both are used in practice, which is why quoted cap rates are not always comparable. This calculator also shows the all-in cap rate, using price plus closing costs plus rehab — the honest denominator for a deal that needs work.
- How do you value a property from a cap rate?
- Rearrange the formula: value = NOI ÷ cap rate. At $19,310 of NOI, a market trading at 6% caps values the property at $321,833; at 8% caps the same income is worth $241,375. That $80,000 swing on identical rent is why an extra $1,000 of annual NOI is worth $12,500 to $16,700 of value.
The NOI in the numerator is built on the NOI calculator page, and the leveraged counterpart to cap rate is on the cash on cash return calculator. For a quicker screen that skips expenses entirely, see gross rent multiplier.
The rest of the deal, on the same numbers
Your inputs are shared across every calculator on this site, so changing a figure here changes it everywhere.
- rental property calculatorThe full underwriting model: NOI, cap rate, cash-on-cash, DSCR, amortisation, a 30-year projection and a printable deal report.
- dscr calculatorDebt service coverage ratio against real lender thresholds, plus the loan amount your NOI will actually support.
- cash on cash return calculatorAnnual pre-tax cash flow over every dollar of cash you put in — down payment, closing costs and rehab.
- rental property roi calculatorAll four return components — cash flow, principal paydown, appreciation and tax shelter — added up honestly.
- real estate investment calculatorYear-by-year projection to your exit, with equity multiple and IRR at every possible sale year.
- noi calculatorNet operating income built line by line from gross scheduled rent, and why the mortgage never appears in it.
- gross rent multiplierPrice divided by gross annual rent — the fastest screen there is, and the one that hides the most.
- rental yield calculatorGross yield and net yield side by side, with the gap between them explained in dollars.
- brrrr calculatorBuy, rehab, rent, refinance, repeat — cash left in the deal, capital recycled, and infinite returns handled properly.
- fix and flip calculatorHard-money points and carry, contingency, selling costs and the ARV at which the project breaks even.
- house hack calculatorWhat your housing actually costs once tenants cover part of it, and what the building looks like after you move out.
- short term rental calculatorADR and occupancy through to NOI, with the long-term lease comparison that decides whether the extra work pays.
- seller financing calculatorOwner-carry notes: payment, balloon balance, interest to the balloon, and what the seller nets versus a cash sale.
- rental property depreciation calculator27.5-year straight line with the IRS mid-month convention, the annual tax shield, and recapture at sale.
- 1 percent rule real estateMonthly rent against purchase price, what the rule was calibrated for, and the interest rate at which it stops working.
- 50 percent rule real estateHalf of gross rent goes to operating expenses. Tested against your own itemised budget, line by line.
- 70 percent rule house flippingMaximum allowable offer for a flip: 70% of after-repair value, less the rehab budget.
- printable rental property deal reportThe whole analysis on one page, laid out for Letter and A4, ready to print or send to a lender.
- real estate investing terms glossaryEvery metric on this site defined once, with its formula and a worked example from the same deal.