Hometrino calculators
NOI, levered cash flow, and cash-on-cash return from your deal inputs.
Cash-on-cash ROI (annual)
-4.21%
Annual cash flow -$3,828 on $91,000 invested
Gross annual rent
$33,600
Annual expenses (incl. vacancy)
$11,880
NOI
$21,720
Rent − operating expenses
Annual mortgage (P&I)
$25,548
Annual cash flow
-$3,828
NOI is gross rent minus realistic operating expenses (we include a vacancy haircut). Cash flow subtracts debt service (principal & interest only). Cash-on-cash ROI divides that cash flow by cash you deployed (down payment, closing, rehab). It does not capture principal paydown, appreciation, or tax effects.