for investors who run the real numbers

Rental Calculator

Single-family homes & townhomes in the Twin Cities metro. Every default below starts from a real local number — current mortgage rates, Hennepin County taxes, actual metro rents, and typical townhome HOA dues — so you can change the deal, not fight the math.

Local snapshot: Nov 7, 2026 30-yr rate benchmark: 7.18% (Freddie Mac, Nov 5) Hennepin Co. effective tax: 1.26% Metro 3-bed single-family rent: ~$2,400–$2,600/mo

Start with the property type

This one choice changes the defaults that matter most — HOA dues, insurance, and who pays for snow, lawn, and exterior repairs.

1 · Purchase & loan
$
%
%
Freddie Mac averaged 7.18% on Nov 5, 2026 for owner-occupants with 20% down and excellent credit. Investors pay more, so this calculator starts higher on purpose — a deal that works at a high rate still works if yours comes in lower.
yrs
30 years is standard. A 15-year loan builds equity much faster but raises the payment and lowers cash flow.
$
Lender fees, title, appraisal, prepaid taxes & insurance. Roughly 2% of price is a fair planning number.
$
Paint, flooring, locks, deep clean — what it takes to get the first tenant in the door.
2 · Rent & income
$
$
Garage rental, pet fees, laundry — only count it if a tenant will actually pay it every month.
%
Twin Cities vacancy ran about 4.7–5% in 2026 and is tightening. 5% ≈ 18 empty days a year. Skipping this line is the #1 way rental math lies.
%
Twin Cities rents grew about 2.4% in the last year. Used only in the 5-year outlook below.
3 · Operating expenses
% / yr
Hennepin County's median effective rate is 1.26% of value. Rentals are taxed as non-homestead (class rate 1.25% vs. 1.00% for homestead on the first $500k), so a rental's bill is higher than the same home lived in by its owner. Check the exact bill on the county site for any real property.
$
$
Twin Cities townhome HOAs typically run $300–$450/mo; the metro median across all HOAs was about $278/mo in 2025. Always verify the actual dues — and ask about special assessments — before you offer.
% of rent
Twin Cities managers typically charge 8–12% of rent collected (some charge a flat ~$99–$129/mo instead). Set to 0% if you'll self-manage — but know your time has a cost too.
% of rent
The everyday fixes: faucets, appliances, furnace service. Older homes need more — 5% is a floor, not a ceiling.
% of rent
Roof, furnace, water heater, driveway. They don't break every year — but when they do, it's $5,000–$15,000 at once. This reserve keeps one bad winter from wiping out a year of profit.
$
In most Twin Cities single-family rentals the tenant pays utilities. Leave at $0 unless you'll cover water, sewer, or trash.
$
$
Rental license (most metro cities require one — Minneapolis, St. Louis Park, Plymouth, Edina, Bloomington and others), accounting, LLC costs. $15/mo ≈ $180/yr covers a typical single-family license plus odds and ends.
%
Used only in the 5-year outlook. 3% is a conservative long-run planning number — never buy a deal that only works if appreciation bails it out.

Checking this sets management to 0%. The results will look better — just remember the phone calls, showings, and late-night furnace texts are now yours.

What if…?

Small changes, big swings. Here's the same deal at different rents and rates — this is how you find the price or rent that actually makes a deal work.

The 5-year outlook

Rent grows at your rent-growth rate, taxes and insurance track the home's value and inflation, and your tenant pays down the loan every month. Cash flow is only one of three ways a rental pays you — the other two are loan paydown and appreciation.

Cap Rate
—
The return if you paid all cash. It ignores the loan, so it's the cleanest way to compare one property against another.
Cash-on-Cash Return
—
Yearly cash flow divided by the actual cash you put in (down payment + closing + repairs). This is the return on your money.
Net Operating Income
—
What's left each year after rent pays every operating cost — before the mortgage. Lenders and appraisers live on this number.
DSCR
—
Debt Service Coverage Ratio: NOI ÷ mortgage payments. It tells a lender how much cushion the rent gives the loan.

Where each month's rent goes

Mortgage (P&I) Taxes, insurance & HOA Running the property Vacancy & reserves Cash flow left over

Quick deal checks

in plain English

What each number means

No jargon without a translation. These are the same definitions a lender or an experienced investor would use.

Monthly cash flow

The money left after everything is paid — mortgage, taxes, insurance, HOA, management, repairs, reserves, and an allowance for empty weeks. Positive means the property pays you; negative means you pay it every month.

Cash flow = Effective rent − all expenses − CapEx reserve − mortgage

Effective rent

The rent you actually collect, not the rent on the listing. If a home sits empty about 18 days a year (5% vacancy), a $2,400 rent really behaves like $2,280.

Effective rent = Rent × (1 − vacancy %)

NOI — Net Operating Income

Effective rent minus every cost of operating the property. It deliberately leaves out the mortgage, because the building's performance shouldn't change just because of how you financed it.

NOI = Effective income − operating expenses

Cap rate

NOI as a percentage of the price. A $390,000 home with $15,600 of NOI has a 4.0% cap rate. Higher usually means more income per dollar of price — often with more risk or more work attached. In the Twin Cities today, listed single-family homes commonly pencil to roughly 3.5–5% cap rates at full asking price.

Cap rate = Annual NOI ÷ Purchase price

Cash-on-cash return

Your yearly cash flow as a percentage of the cash you actually wrote checks for. It's the number to compare against other places that same money could go.

Cash-on-cash = Annual cash flow ÷ total cash invested

DSCR

How many times over the rent covers the mortgage. 1.00 means it just barely covers it. Many investor (DSCR) lenders want 1.20–1.25 or better; below 1.00, the property can't carry its own loan.

DSCR = Annual NOI ÷ annual mortgage payments

The 1% rule (a shortcut, not a law)

An old screening shortcut: monthly rent should be at least 1% of the purchase price. At today's Twin Cities prices and rates, almost nothing listed passes it — a typical $390,000 home renting for $2,400 is at 0.62%. Use it to spot unusually strong deals, not to reject every normal one.

Rent ÷ price = 0.62% in the example above

Minnesota specifics investors miss

Rentals are taxed harder than homesteads

Minnesota taxes a non-homestead rental at a 1.25% class rate versus 1.00% for an owner-occupied homestead on the first $500,000 of value. If you're converting a home you lived in into a rental, expect the tax bill to jump — budget the rental number, not your old one.

You probably need a rental license

Minneapolis, St. Paul, St. Louis Park, Plymouth, Edina, Bloomington, Eden Prairie, Hopkins and Minnetonka (registration) all license or register non-owner-occupied rentals, with inspections attached. Confirm the requirement and fee for the specific city before closing — it belongs in your expenses, which is why this calculator carries a small monthly line for it.

Townhome HOAs cut both ways

The HOA usually covers exterior maintenance, the roof, lawn, and snow — which is why the townhome preset lowers insurance (you insure the interior; the association's master policy covers the structure) and reserves. The trade-off is a $300–$450 monthly dues bill that rises over time and the risk of special assessments. Read the association's budget and reserve study, not just the dues.

Winter is a real line item

Furnaces fail in January, pipes freeze, and snow removal is not optional. Single-family landlords either pay for lawn & snow service or require it of the tenant in the lease — either way, put a number on it. This calculator averages it monthly so a Minnesota winter doesn't ambush your cash flow.

Where the default numbers come from

Snapshot taken November 7, 2026. Defaults are starting points for planning — always replace them with the actual tax bill, insurance quote, HOA dues, and rent for the specific property you're analyzing.

Found a property you want checked? Bring the address — Allison Deal, Pemberton Real Estate — and we'll run it with the actual tax bill, real HOA dues, and a rent estimate for that street, not metro averages.