Know the numbers before you make the offer.
Model mortgage, operating costs, cash flow, and return metrics from your own assumptions. No account required.
Purchase and financing
Entered facts
Expenses and assumptions
Modeled values can be adjusted to match your underwriting.
Estimated monthly cash flow
+$302
NOI
Income after operating expenses, before the mortgage.
$23,340/yr
Cap rate
Annual NOI divided by property value.
7.18%
Cash-on-cash
Annual cash flow divided by cash invested.
5.57%
DSCR
NOI divided by mortgage payments.
1.18×
Rent coverage
Rent divided by monthly mortgage payment.
1.70×
Break-even rent
Rent needed to cover modeled costs.
$2,465
Loan amount$260,000
Principal & interest$1,643/mo
Operating expenses$855/mo
You’ll only need an account when you save.