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
Net operating income
$19,310
$31,065 of effective gross income less $11,755 of operating expenses. The mortgage is not in this number.
Effective gross income
$31,065
Operating expenses
$11,755
Expense ratio
37.8%
Cap rate
7.29%
DSCR
1.25
Monthly cash flow
+$320
Effective gross income
EGI = (scheduled rent + other income) − vacancy
= ($31,800 + $900) − $1,635
= $31,065
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%
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.
What goes into NOI, and what stays out
| Item | In NOI? | Why |
|---|---|---|
| Rent, laundry, parking, pet rent | Yes | Income the property produces |
| Vacancy and credit loss | Yes, as a deduction | Scheduled rent is never fully collected |
| Property tax, insurance, HOA | Yes | Recurring cost of owning the asset |
| Management, maintenance, CapEx reserve | Yes | Recurring cost of running the asset |
| Mortgage principal and interest | No | Financing, not operations |
| Depreciation | No | A tax entry, not a cash cost |
| Income tax | No | Depends on the owner, not the building |
| The roof replacement itself | No | Capitalised 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
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.
- rental property calculatorThe full underwriting model: NOI, cap rate, cash-on-cash, DSCR, amortisation, a 30-year projection and a printable deal report.
- cap rate calculatorNet operating income divided by price, with every expense line shown and the debt service deliberately left out.
- 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.
- 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.