Worksheet 24 · Owner-occupied

House hacking calculator

House hacking means buying a 2–4 unit property, living in one unit and renting the others. In the example, a $600,000 triplex costs $4,886 a month in full, rent from the two other units brings in $3,990, and the owner's own housing cost falls to $1,296.

Cap Rate Calculator editorial teamUpdated 8 sources

Worksheet 24

House hacking worksheet

Your housing cost while you live there, and the rental if you leave

Purchase and loan

$
%
%
years
%
%
$
$

Rent

$
$
%
$

Compare with

$
Your monthly housing cost$1,296after rent from the other units
Saved vs renting$904compared with $2,200 rent
Rent covers82%of the full payment
If you move out$224monthly cash flow, all units rented
Principal and interest$3,821
Property taxes and insurance$800
Mortgage insurance$265
Full monthly payment$4,886
Repairs and reserves$400
Less: Rent from the other units (after 5% vacancy)($3,990)
Your net housing cost$1,296
Loan amount
$589,133
Down payment
$21,000
Rent a lender may count (75%)
$3,150
FHA self-sufficiency (3–4 units)
0.89× (fails)

Formula. Loan = price × (1 − down payment) × (1 + upfront premium). Net housing cost = principal and interest + taxes + insurance + annual mortgage insurance + repairs − rent from the other units after vacancy. FHA self-sufficiency = 75% of market rent for all units ÷ PITI. Move-out cash flow = rent from all units after vacancy − the same costs.

How house hacking math works

House hacking works when rent from the other units pays a large share of the mortgage, so your own housing cost falls below what you would pay to rent.

Your housing cost=Full payment + repairs − rent from the other units
The triplex example, per month
LineAmount
Principal and interest$3,821
Taxes and insurance$800
Mortgage insurance$265
Repairs and reserves$400
Less rent from two units after 5% vacancy($3,990)
Your net housing cost$1,296
Rent you would pay instead$2,200

Why the down payment can be small

Because you live in the property, it is financed as a principal residence rather than an investment property, so the minimum down payment is a fraction of an investor's.

  • FHA: FHA insures one- to four-unit homes that the borrower occupies. The minimum investment is 3.5% of the price with a credit score of 580 or more; scores from 500 to 579 are limited to 90% loan-to-value.[1]
  • Conventional: Fannie Mae's eligibility matrix allows up to 95% loan-to-value on a 2–4 unit principal residence, against 75% for the same building bought as an investment.[3] With less than 20% down you will usually pay private mortgage insurance, which protects the lender, not you.[5]

FHA charges an upfront premium of 1.75% of the base loan, usually financed into the loan, plus an annual premium paid monthly. For terms over 15 years on base loans up to $726,200 the annual rate is 0.55% above 95% loan-to-value and 0.50% at or below it.[1][2] Closing costs come on top; the CFPB puts them at 2% to 5% of the price.[6]

Same building, financed as…Maximum LTVDown payment on $600,000
FHA, you live in one unit (score 580+)96.5%$21,000
Conventional, you live in one unit95%$30,000
Conventional investment property75%$150,000

Using the rent to qualify

When you buy a 2–4 unit home to live in, a lender can count rent from the other units toward your income, at 75%. FHA uses 75% of the lesser of the appraiser's market rent or the lease and adds it to income; it may not be used to reduce the payment.[1] Fannie Mae multiplies gross monthly rent by 0.75 and subtracts the payment.[4] In the example, 75% of the rent is $3,150.

FHA adds two tests for three- and four-unit buildings:[1]

  • Self-sufficiency: the full payment (PITI) may not exceed the market rent of all units, including yours, minus the greater of the appraiser's vacancy and maintenance estimate or 25%. The results show this as a ratio; 1.00× or more passes on the 25% basis. The example triplex scores 0.89×, so FHA would not insure it at this price and these rents.
  • Reserves: three months of PITI left after closing.

If you move out

With FHA, at least one borrower must move in within 60 days of closing and intend to live there for at least a year.[1] After that you can rent your unit as well. The move-out figure shows the monthly cash flow with every unit rented at market rent: $224 in the example. At that point it is an ordinary rental; run it through the rental property calculator for cap rate and cash-on-cash. Rental income and expenses are reported on your tax return, and while you live in one unit, expenses are split between the rental units and your home.[7]

You are the landlord and a neighborA vacant unit or a large repair hits your own housing budget directly. Rental income may not cover the mortgage and other costs.[8] Keep a reserve, and test the numbers with a higher vacancy rate.

Compare the loan options on the investment property mortgage calculator, and see how the rents stack up with the rental cash flow calculator.

Frequently asked questions

What is house hacking?

Buying a small multi-unit property (or a home with a rentable unit), living in part of it and renting the rest, so the rent covers some or all of the mortgage.

How much down payment do I need to house hack a duplex?

As little as 3.5% with an FHA loan and a credit score of 580 or more, or 5% on a conventional loan for a 2–4 unit home you live in, compared with 25% for the same building bought as an investment.

Can rent from the other units help me qualify?

Yes. FHA and Fannie Mae both count 75% of the rent from the other units. FHA also requires 3–4 unit buildings to pass a self-sufficiency test.

How long do I have to live in a house hack with an FHA loan?

FHA requires at least one borrower to move in within 60 days of closing and intend to live there for at least one year.

Is house hacking worth it?

It is when your net housing cost is well below the rent you would otherwise pay and you are comfortable being an on-site landlord. The worksheet shows both numbers.

Sources

  1. Handbook 4000.1, FHA Single Family Housing Policy Handbook · U.S. Department of Housing and Urban Development, revised August 12, 2026
  2. Mortgagee Letter 2023-05: Reduction of FHA Annual Mortgage Insurance Premium Rates · U.S. Department of Housing and Urban Development, February 22, 2023
  3. Eligibility Matrix · Fannie Mae, August 5, 2026
  4. B3-3.8-02, Rental Income from the Subject Property (Selling Guide) · Fannie Mae, September 2, 2026
  5. What is private mortgage insurance? · Consumer Financial Protection Bureau, reviewed November 9, 2026
  6. Figure out how much you want to spend (Owning a Home) · Consumer Financial Protection Bureau, February 18, 2026
  7. Publication 527 (2025), Residential Rental Property · Internal Revenue Service, for 2025 returns
  8. Buying an investment property · ASIC Moneysmart, September 29, 2026