Compare the operating yield of a rental property before financing. Cap rate tells you how much net operating income the property produces relative to its purchase price.
Reviewed October 11, 2026 · Illustrative examples · CAD
The cap rate formula
Cap rate = annual net operating income ÷ purchase price × 100. NOI is effective rental income after vacancy, less operating expenses. This tool excludes mortgage payments, income tax, depreciation and capital reserves from NOI; reserves are separately deducted from cash flow.
Changing your down payment or mortgage rate changes cash flow and cash-on-cash return. It does not change the property’s cap rate. Keep reserve treatment consistent when comparing this tool with a listing or another calculator.
Example: a 3.98% operating yield
Using the illustrative $500,000 property and expenses shown in the calculator, scheduled annual rent is $30,000. Vacancy reduces it by $1,500. Operating expenses total $8,580, leaving annual NOI of $19,920. Cap rate is $19,920 ÷ $500,000 = 3.984%.
A 3.98% cap rate is not a recommendation or a statement about Calgary market returns. A higher cap rate may reflect different maintenance needs, location, tenant stability or risk. Financing, transaction costs and future investment still matter.
Cap rate versus cash-on-cash return
Cap rate describes the property before debt. Cash-on-cash return describes first-year cash flow after reserves and financing relative to your upfront cash. Cumulative ROI includes cash flow and hypothetical sale proceeds over the selected holding period. They answer different questions.
Annualized return (IRR)4.50%Uses year-end cash flow & final net sale
Property equity$641,216Final value minus mortgage balance
View cash flow, equity & sale detailsMonthly cash flow over timeAnnual cash flow ÷ 12 · CAD
Reconcile the final sale
Estimated property value
$641,216.00
Outstanding mortgage
-$0.00
Selling costs
-$27,148.64
Net sale proceeds
$614,067.36
Cumulative cash flow
-$160,740.33
Upfront cash invested
-$102,000.00
Total profit if sold
$351,327.03
Mortgage paid off in month 300 (year 25). Reserves are treated as spent or unavailable and are not returned at sale.
End-of-year values · dollars rounded for display
Year
Property value
Mortgage balance
Annual NOI
Capital reserve
Mortgage + extras
Annual cash flow
Property equity
Net sale proceeds
Profit if sold
Cumulative ROI
1
$505,000
$391,691
$19,920
$900
$27,917
-$8,897
$113,309
$91,609
-$19,288
-18.91%
2
$510,050
$382,961
$20,119
$909
$27,917
-$8,707
$127,089
$105,187
-$14,417
-14.13%
3
$515,151
$373,790
$20,320
$918
$27,917
-$8,515
$141,361
$119,255
-$8,864
-8.69%
4
$520,302
$364,154
$20,524
$927
$27,917
-$8,321
$156,148
$133,836
-$2,603
-2.55%
5
$525,505
$354,030
$20,729
$937
$27,917
-$8,125
$171,475
$148,955
$4,391
4.30%
6
$530,760
$343,394
$20,936
$946
$27,917
-$7,927
$187,366
$164,636
$12,145
11.91%
7
$536,068
$332,219
$21,145
$955
$27,917
-$7,727
$203,849
$180,906
$20,688
20.28%
8
$541,428
$320,479
$21,357
$965
$27,917
-$7,525
$220,950
$197,793
$30,050
29.46%
9
$546,843
$308,144
$21,571
$975
$27,917
-$7,321
$238,699
$215,325
$40,261
39.47%
10
$552,311
$295,185
$21,786
$984
$27,917
-$7,115
$257,126
$233,534
$51,355
50.35%
11
$557,834
$281,569
$22,004
$994
$27,917
-$6,907
$276,265
$252,452
$63,365
62.12%
12
$563,413
$267,265
$22,224
$1,004
$27,917
-$6,697
$296,148
$272,111
$76,328
74.83%
13
$569,047
$252,236
$22,446
$1,014
$27,917
-$6,485
$316,811
$292,549
$90,281
88.51%
14
$574,737
$236,446
$22,671
$1,024
$27,917
-$6,271
$338,291
$313,801
$105,263
103.20%
15
$580,484
$219,857
$22,898
$1,035
$27,917
-$6,054
$360,627
$335,908
$121,315
118.94%
16
$586,289
$202,429
$23,127
$1,045
$27,917
-$5,835
$383,861
$358,909
$138,481
135.77%
17
$592,152
$184,118
$23,358
$1,055
$27,917
-$5,615
$408,035
$382,849
$156,806
153.73%
18
$598,074
$164,880
$23,591
$1,066
$27,917
-$5,392
$433,194
$407,771
$176,337
172.88%
19
$604,054
$144,668
$23,827
$1,077
$27,917
-$5,166
$459,387
$433,725
$197,124
193.26%
20
$610,095
$123,432
$24,066
$1,087
$27,917
-$4,939
$486,663
$460,759
$219,220
214.92%
21
$616,196
$101,122
$24,306
$1,098
$27,917
-$4,709
$515,074
$488,926
$242,678
237.92%
22
$622,358
$77,682
$24,549
$1,109
$27,917
-$4,477
$544,676
$518,281
$267,556
262.31%
23
$628,582
$53,056
$24,795
$1,120
$27,917
-$4,243
$575,526
$548,882
$293,914
288.15%
24
$634,867
$27,183
$25,043
$1,131
$27,917
-$4,006
$607,684
$580,790
$321,816
315.51%
25
$641,216
$0
$25,293
$1,143
$27,917
-$3,767
$641,216
$614,067
$351,327
344.44%
Useful estimates start with clear assumptions.
Monthly payments use Canadian fixed-rate, semi-annual compounding. The rate stays constant; actual mortgages renew. Taxes, mortgage insurance, lender eligibility and prepayment penalties are not automatically calculated. Growth rates and presets are assumptions. Read the methodology.
MITEY rental property analysis
All amounts in CAD · illustrative estimates before tax · 25-year holding period
Investment snapshot
Upfront cash required
$102,000.00
Initial mortgage
$400,000.00
Scheduled mortgage payment / month
$2,326.42
First-year monthly cash flow
-$741.42
First-year annual NOI
$19,920.00
Cap rate
3.98%
First-year cash-on-cash return
-8.72%
Final-year property equity
$641,216.00
Net sale proceeds
$614,067.36
Cumulative cash flow
-$160,740.33
Profit if sold (after upfront cash)
$351,327.03
Cumulative ROI
344.44%
Annualized return (annual IRR)
4.50%
Combined stress case
Interest rate +2 percentage points from the start; all rents −10%. Other assumptions unchanged. Not a lender qualification test.
Stress mortgage rate
7.00%
Stress first-year monthly cash flow
-$1,415.16
Stress first-year cash-on-cash return
-16.65%
Inputs
Purchase & financing
Purchase price
$500,000.00
Down payment
20 %
Mortgage interest rate
5 %
Amortization
25 years
Holding period
25 years
Operating costs
Property tax / year
$3,600.00
Insurance / year
$1,200.00
Owner utilities / month
$0.00
Condo fee / month
$0.00
Other operating costs / month
$0.00
Vacancy allowance
5 %
Property management
8 %
Routine maintenance
5 %
Capital reserve
3 %
Closing & upfront costs
Legal fees
$1,500.00
Inspection
$500.00
Buyer agency fees
$0.00
Initial renovations
$0.00
Initial repairs
$0.00
Other closing costs
$0.00
Growth & sale assumptions
Property value growth / year
1 %
Rent growth / year
1 %
Fixed expense growth / year
1 %
Selling costs
4 %
Fixed sale costs
$1,500.00
Extra mortgage payments
Extra principal / month
$0.00
Extra principal / year
$0.00
One-time principal payment
$0.00
One-time payment year
1 years
Monthly rent by unit
Unit 1 main rent
$2,500.00
Unit 1 suite
Not included
Custom end-of-year property values
No overrides. Annual appreciation applies.
Year-by-year projection
Year
Value
Balance
NOI
Reserve
Debt service¹
Cash flow
Equity
Sale proceeds
Profit if sold
ROI
1
$505,000
$391,691
$19,920
$900
$27,917
-$8,897
$113,309
$91,609
-$19,288
-18.91%
2
$510,050
$382,961
$20,119
$909
$27,917
-$8,707
$127,089
$105,187
-$14,417
-14.13%
3
$515,151
$373,790
$20,320
$918
$27,917
-$8,515
$141,361
$119,255
-$8,864
-8.69%
4
$520,302
$364,154
$20,524
$927
$27,917
-$8,321
$156,148
$133,836
-$2,603
-2.55%
5
$525,505
$354,030
$20,729
$937
$27,917
-$8,125
$171,475
$148,955
$4,391
4.30%
6
$530,760
$343,394
$20,936
$946
$27,917
-$7,927
$187,366
$164,636
$12,145
11.91%
7
$536,068
$332,219
$21,145
$955
$27,917
-$7,727
$203,849
$180,906
$20,688
20.28%
8
$541,428
$320,479
$21,357
$965
$27,917
-$7,525
$220,950
$197,793
$30,050
29.46%
9
$546,843
$308,144
$21,571
$975
$27,917
-$7,321
$238,699
$215,325
$40,261
39.47%
10
$552,311
$295,185
$21,786
$984
$27,917
-$7,115
$257,126
$233,534
$51,355
50.35%
11
$557,834
$281,569
$22,004
$994
$27,917
-$6,907
$276,265
$252,452
$63,365
62.12%
12
$563,413
$267,265
$22,224
$1,004
$27,917
-$6,697
$296,148
$272,111
$76,328
74.83%
13
$569,047
$252,236
$22,446
$1,014
$27,917
-$6,485
$316,811
$292,549
$90,281
88.51%
14
$574,737
$236,446
$22,671
$1,024
$27,917
-$6,271
$338,291
$313,801
$105,263
103.20%
15
$580,484
$219,857
$22,898
$1,035
$27,917
-$6,054
$360,627
$335,908
$121,315
118.94%
16
$586,289
$202,429
$23,127
$1,045
$27,917
-$5,835
$383,861
$358,909
$138,481
135.77%
17
$592,152
$184,118
$23,358
$1,055
$27,917
-$5,615
$408,035
$382,849
$156,806
153.73%
18
$598,074
$164,880
$23,591
$1,066
$27,917
-$5,392
$433,194
$407,771
$176,337
172.88%
19
$604,054
$144,668
$23,827
$1,077
$27,917
-$5,166
$459,387
$433,725
$197,124
193.26%
20
$610,095
$123,432
$24,066
$1,087
$27,917
-$4,939
$486,663
$460,759
$219,220
214.92%
21
$616,196
$101,122
$24,306
$1,098
$27,917
-$4,709
$515,074
$488,926
$242,678
237.92%
22
$622,358
$77,682
$24,549
$1,109
$27,917
-$4,477
$544,676
$518,281
$267,556
262.31%
23
$628,582
$53,056
$24,795
$1,120
$27,917
-$4,243
$575,526
$548,882
$293,914
288.15%
24
$634,867
$27,183
$25,043
$1,131
$27,917
-$4,006
$607,684
$580,790
$321,816
315.51%
25
$641,216
$0
$25,293
$1,143
$27,917
-$3,767
$641,216
$614,067
$351,327
344.44%
¹ Includes scheduled payments and extra principal. Table dollars are rounded for display; calculations use full precision.
Assumptions and methodology
Monthly mortgage interest uses r = (1 + j/2)^(1/6) − 1. Payments stop at payoff. The rate is held constant; real mortgages renew. Vacancy reduces rent; management uses collected rent, maintenance and capital reserve use scheduled rent. Fixed costs grow at the expense growth rate; percentage-based costs grow with rent.
NOI excludes financing and capital reserves. Cash flow deducts both, including extra principal. Cash required includes all entered upfront costs. Equity excludes accumulated cash flow. Net sale proceeds deduct mortgage balance and entered selling costs. Profit adds cumulative cash flow and subtracts upfront cash. Cumulative ROI divides profit by upfront cash; annual IRR uses year-end cash flows and final sale proceeds. N/A means an undefined denominator or no unique conventional IRR.
Reserves are cash outflows and are not returned at sale. Custom values override year-end property values; later appreciation starts from the override. Inputs and presets are user assumptions, not market forecasts or offers.
Income and capital gains taxes, CCA, GST/HST, mortgage insurance premiums, loan eligibility, registration and lender charges, prepayment limits/penalties and special assessments are not automatically calculated. Add applicable known costs to the relevant input and seek qualified advice.
Methodology: https://rentalanalysiscalculator.com/calculation-methodology/ Reviewed October 11, 2026 · Part of The MITEY Network · hello@mitey.ca
THE NEXT STEP
Put your numbers into context.
Bring your analysis to a MITEY professional for a property or financing conversation.