Real Estate Underwriting Engine
Bidirectional Financial Analysis & Solver
Purchase Price
Operations & Growth
Financing & Costs
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