Real Estate Underwriting Engine

Bidirectional Financial Analysis & Solver

Learn Mode

Purchase Price

Purchase Price ($)

Operations & Growth

Gross Annual Income ($)

Vacancy Rate (%)

Annual Operating Expenses

Amount ($)

OpEx Ratio (%)

Income Growth (%)

Expense Growth (%)

Financing & Costs

LTV (%)

Loan Amount ($)

Interest Rate (%)

Amortization (Yrs)

Points Paid (%)

Origination Fees ($)

Closing Costs (Fixed $)

Closing Costs (% of Price)

Live Market

Source: FRED • ...

30Y Fixed0.00%

10Y Treasury0.00%

CPI (Inflation)0.00%

Risk Premium0.00%

BASE Scenario

Model Health: Balanced

Net Operating Income (NOI)

$97,500

Annual Operational Profit

Cash Flow

$40,614

After Debt Service

Cash on Cash

15.33%

Cap Rate

9.75%

DCR

1.71x

Healthy Coverage

Cash Invested

$265,000

IRR (10-Yr)

23.61%

Internal Rate of Return

Risk Intelligence

Break-Even Ratio

0.71%

Payback Period

6.5 Years

Gross Rent Multiplier

6.7x

Equity Growth Projection

10-Year Pro-Forma Projection