Commercial Property Calculator

NOI, cap rates, and lease analysis for multi-tenant properties

Property Details

Purchase Price

Down Payment

Number of Units

Income

Annual Gross Rent

Average Rent Per Unit (Monthly)

Vacancy Rate (%)

Operating Expenses

Annual Operating Expenses

Excludes debt service

Financing

Interest Rate (%)

Loan Term (Years)

Financial Analysis

Net Operating Income (NOI)

$148,000

EGI: $228,000 - Expenses: $80,000

Cap Rate

7.40%

Cash-on-Cash Return

7.49%

DSCR

1.34x

Monthly Cash Flow

$3,122

Additional Metrics

GRM

8.33x

Gross Rent Multiplier

Price Per Unit

$200,000

Occupancy Rate

100.0%

Monthly Payment

$9,211

Cash Flow Summary

Effective Gross Income$228,000

Operating Expenses-$80,000

NOI$148,000

Annual Debt Service-$110,536

Annual Cash Flow$37,464

Disclaimer: This calculator is for informational purposes only and is not intended to provide financial, legal, or tax advice. The results are estimates and should not be used as a substitute for professional financial advice. Please consult with a qualified financial advisor, accountant, or attorney before making any financial decisions.