Skip to content
DealMath HQ

The number everything is built on

NOI Calculator

Net operating income is effective gross income minus operating expenses — and the mortgage is not one of them. The calculator below builds it line by line from your rent roll down to reserves, so you can see which expenses are pulling the number down. An example is loaded and already computed.

Deal snapshot

Your numbers

Purchase and financing

= $66,250

= $6,625 of buyer-side costs

Work needed before it can be rented

Payment $1,289.09 / month

Income

All units, at 100% occupancy

Laundry, parking, storage, pet rent

= $1,635 a year

Operating expenses

Lawn, snow, pest, licences

Of collected rent = $2,485

Of scheduled rent = $1,590

Of scheduled rent = $1,590

Hold assumptions

Commission plus seller-side closing

Annual operating statement
Annual operating statementPer 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 and financing
AcquisitionAmount
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
Open the printable deal report
Move
Sensitivity of the key metrics
ScenarioNOICap rateCash-on-cashDSCRCash flow / mo
-15% rent$15,6185.89%0.18%1.01+$12
-10% rent$16,8486.36%1.71%1.09+$115
-5% rent$18,0796.82%3.23%1.17+$218
0% rent$19,3107.29%4.75%1.25+$320
+5% rent$20,5407.75%6.27%1.33+$423
+10% rent$21,7718.22%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.

What goes into NOI, and what stays out

ItemIn NOI?Why
Rent, laundry, parking, pet rentYesIncome the property produces
Vacancy and credit lossYes, as a deductionScheduled rent is never fully collected
Property tax, insurance, HOAYesRecurring cost of owning the asset
Management, maintenance, CapEx reserveYesRecurring cost of running the asset
Mortgage principal and interestNoFinancing, not operations
DepreciationNoA tax entry, not a cash cost
Income taxNoDepends on the owner, not the building
The roof replacement itselfNoCapitalised and depreciated; the reserve is what appears

Why the reserves matter more than they look

Maintenance and CapEx reserves are the two lines investors delete when a deal will not work, and they are the two lines that decide whether it does. On the loaded example they are $1,590 each — $3,180 a year, or 10% of scheduled rent.

Delete them and NOI jumps from $19,310 to $22,490, the cap rate goes from 7.29% to 8.49%, and monthly cash flow appears to be $585 rather than $320. Nothing about the building changed. The roof still has the same twelve years left on it.

A rough calibration

A $9,000 roof on a 20-year life is $450 a year. A $6,000 HVAC system on 15 years is $400. A $1,400 water heater on 10 years is $140. Flooring, paint and appliances across two units on a turn cycle add several hundred more. That is most of the way to $1,590 before anything unexpected happens.

Common questions about net operating income

What is the NOI formula?
NOI = effective gross income − operating expenses. Effective gross income is scheduled rent plus other income, less vacancy and credit loss. On the example here, $31,065 of effective gross income less $11,755 of operating expenses gives $19,310 of net operating income.
Is the mortgage payment an operating expense?
No. Neither principal nor interest belongs in NOI. Debt service is a financing cost, and including it would make NOI — and therefore cap rate and property value — depend on how the buyer chose to fund the purchase. Depreciation and income tax are excluded for the same reason: they describe the owner, not the building.
Should CapEx be included in NOI?
The capital spend itself is not, but a CapEx reserve is. Replacing a roof is a capital item that goes on the balance sheet and is depreciated. Setting aside 5% of rent every month against the roof you will eventually replace is an operating budget line, and leaving it out is how a deal that appears to make $320 a month turns out to make nothing.
What is the difference between NOI and cash flow?
Exactly one line: debt service. NOI on this example is $19,310; subtract $15,469 of annual mortgage payments and pre-tax cash flow is $3,841. NOI belongs to the property; cash flow belongs to you.
What percentage of rent should operating expenses be?
For small residential rentals, 35% to 50% of gross rent is the usual range once management and reserves are counted. The itemised budget in this example comes to 37.0% of scheduled rent. Anything materially under 30% usually means a line has been left out — most often reserves or management.

NOI is the numerator of the cap rate calculator and of the DSCR calculator. For the shortcut that estimates operating expenses at half of gross rent — and how it compares to a real budget — see the 50% rule.

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.