Worked example: an 8-unit building
An 8-unit building renting at $1,150 a month per unit, listed at $850,000. These are the same inputs the cap rate and NOI calculator opens with, so you can change any line and watch NOI move.
| Gross potential rent (8 units x $1,150 x 12) | $110,400 |
| Less vacancy and credit loss (5%) | -$5,520 |
| Plus other income (laundry, fees) | $1,800 |
| Effective gross income | $106,680 |
| Less property tax (at purchase price) | -$12,000 |
| Less insurance | -$6,400 |
| Less management (8% of EGI) | -$8,534 |
| Less repairs, turnover and maintenance | -$8,800 |
| Less owner-paid water, sewer and trash | -$4,800 |
| Less replacement reserves ($300 per unit) | -$2,400 |
| Operating expenses (40% of EGI) | -$42,934 |
| Net operating income | $63,746 |
| Cap rate at $850,000 ask | 7.50% |
| NOI per door | $7,968 |
What goes into NOI
Income
- Gross potential rent: in-place rents from the rent roll, annualized. Not market rent, not pro forma.
- Vacancy and credit loss: empty units, concessions and rent you bill but do not collect.
- Other income: laundry, pet, parking, late fees and utility bill-backs the building actually collects.
Operating expenses
- Property tax at your purchase price, not the seller's current bill.
- Insurance from a current quote. Georgia premiums have climbed fast; last year's bill is rarely next year's.
- Management at 8% to 10% of collections, even if you plan to self-manage. Lenders and the next buyer will.
- Repairs, maintenance and turnover: paint, carpet, appliances, make-ready between tenants.
- Owner-paid utilities: water, sewer and trash are common on older Georgia buildings; master-metered power or gas is a bigger line.
- Replacement reserves: roofs, HVAC and water heaters wear out. Budget per unit per year.
Not in NOI
- Mortgage principal and interest (that is debt service)
- Depreciation and income tax
- One-time capital projects (a new roof is capex, the reserve for it is opex)
Where listing NOI goes wrong
- Pro forma rents presented as in-place.
- No vacancy, or a 2% vacancy on a building that turned four units last year.
- Old tax bill. In Georgia, value is assessed at 40% of fair market value and a sale often resets it. Re-run taxes as price x 40% x millage / 1,000.
- No management fee because the owner self-manages.
- Missing reserves and repairs booked as capital to keep the expense line small.
That is why the Georgia figures on this site never use the NOI or cap rate a seller types into a listing. Each listing is re-run from its reported rents with the same expense screen, and you should still rebuild it from the T-12 before you offer.
Every listing on apartment buildings for sale in Atlanta and apartment buildings for sale in Georgia can be checked this way: request the rent roll and T-12 from the listing and rebuild the NOI before you trust the cap rate. A leased church works the same way, with the congregation's rent as income; see churches for sale in Georgia. Leased retail, office and warehouse buildings do too, with the lease in place of the rent roll; see commercial properties for sale in Georgia. A development pro forma on land for sale in Georgia projects NOI before the building exists, and asking rents on commercial space for lease in Georgia are a check on the income line.
How to calculate NOI, step by step
- Start with gross potential rent. Units x in-place monthly rent x 12. Use the rent roll, not market rents.
- Subtract vacancy and credit loss. Use the building history, or 5% to 8% for older Georgia buildings if you do not have it.
- Add other income. Laundry, pet, parking, late and utility reimbursement fees that the building actually collects.
- List every operating expense. Property tax at your purchase price, insurance quote, management, repairs and turnover, owner-paid utilities, landscaping, pest, admin, and replacement reserves.
- Subtract expenses from effective gross income. NOI = effective gross income minus operating expenses. Leave out the mortgage, depreciation, income tax and one-time capital projects.
- Sanity-check the expense ratio. Divide expenses by effective gross income. If it looks light for the age and utility setup, find the missing line before you price the building.
From NOI to price and loan
Once NOI is right, two numbers follow. Value at a cap rate: NOI / cap. At the Georgia 5+ unit median ask cap of 5.27%, the example NOI of $63,746 prices at $1,210,000. And the loan: lenders size debt so NOI covers the payment by a set multiple. See DSCR loans for apartment buildings for how that works, and Atlanta and Georgia apartment cap rates for what sellers are asking now.