Real estate · free calculator
House hacking calculator
Owner-occupant duplex/triplex/fourplex math: total housing cost, rental offset, effective monthly cost, and tax-advantaged cash flow.
Effective monthly cost
You pay this after 1 rental unit(s) at $1,300/mo
Cash-on-cash return
-$25,107 annual cash flow
Show the work
- Down payment$20,000
- Monthly mortgage$2,592
- Total monthly housing cost$3,392
- Rental income / mo$1,300
- Effective monthly cost$2,092
- Break-even occupancy260.94%
House hacking calculator
House hacking means buying a 2–4 unit property, living in one unit, and renting the others. Tenants pay rent that offsets — or fully covers — your mortgage and operating costs. It's the most accessible path to real estate investing because owner-occupant financing rules allow low down payments (3.5% FHA) that wouldn't be available on a pure investment property.
The economics of a house hack
Total housing cost = mortgage + taxes + insurance + maintenance
Effective monthly cost = total cost − rental income
When rental income equals or exceeds total housing cost, your cost of living approaches zero — every mortgage payment is pure equity building paid by tenants.
Owner-occupant financing advantage
Conventional investment property loans require 20–25% down and carry a rate premium. Owner-occupant financing on the same 2–4 unit property requires only 3.5–10% down at residential rates. The difference in down payment alone on a $500,000 duplex: $17,500 (FHA) vs. $100,000–$125,000 (investor loan). That capital stays invested elsewhere.
Break-even occupancy
What occupancy rate do the rental units need to cover your housing costs? Break-even occupancy = your housing costs / maximum rental potential. If your duplex costs $3,000 all-in and you could rent both units for $1,500 each, break-even occupancy is 100% — you need both units rented. If you could rent each for $2,000, break-even is 75% — one unit covering the bills with buffer.
Cash-on-cash return
If rental income exceeds your housing costs, you have positive monthly cash flow. Cash-on-cash = annual cash flow / total cash invested (down payment + closing costs + repairs). A house hack generating $500/month cash flow on a $35,000 investment yields 17% CoC before appreciation or principal paydown.
Export
CSVPrintable PDFEmbedNot sure which calc you need? Ask →Related calculators