Cap Rate and Cash-on-Cash Calculator
Model an investment property end-to-end. Returns plus a DSCR loan path as the financing sanity check.
Property and financing
Carrying costs
Operating assumptions
Cap rate
5.18%
Cash-on-cash
-3.97%
DSCR
1.13
Monthly cash flow
-$371
Line-item breakdown
Loan snapshot
Rate shown is illustrative. Pull live wholesale DSCR pricing on the pricer to see what real lenders are quoting for your scenario.
Want a real quote on this deal?
Send the scenario over and we'll come back with live pricing across hundreds of DSCR lenders. Results above stay visible either way.
How the math works
Loan amount = purchase price - down payment. Monthly P&I uses the standard amortization formula at the rate and term entered.
Monthly PITIA = P&I + taxes/12 + insurance/12 + HOA. Effective income = gross annual rent x (1 - vacancy%).
Operating expenses = taxes + insurance + HOA*12 + (maintenance% x price) + (mgmt% x gross rent).
NOI = effective income - operating expenses (excludes debt service, by convention).
Cap rate = NOI / purchase price. Cash-on-cash = annual cash flow / (down payment + closing costs). GRM = price / gross annual rent.
DSCR uses the non-QM rental convention: monthly gross rent / monthly PITIA. Many DSCR lenders price best at 1.25+, still lend at 1.0 to 1.25, and have programs below 1.0 with pricing adjustments.
Estimates only. Actual rents, expenses, and rates vary. Pricing shown is illustrative and not a rate offer. All loans subject to qualification. Equal Housing Opportunity. Jennifer Kirby, NMLS# 2672337 - Loan Factory Inc, NMLS# 320841.