🏠 Real Estate Analyzer

Controls on top • Results & cash-flow table below • Light scheme

⚙️ Assumptions

Underwrite a rental property: mortgage, rent, expenses, and hold period. Educational tool only.

Purchase Price ($)

Down Payment %

Interest Rate %

Term (years)

Gross Rent / Month ($)

Vacancy %

Annual Taxes ($)

Insurance ($/yr)

HOA ($/yr)

Maintenance % of Rent

Mgmt % of Rent

Other OpEx ($/yr)

Closing Costs ($)

Initial Rehab ($)

Rent Growth % /yr

Expense Growth % /yr

Appreciation % /yr

Holding Period (yrs)

Selling Costs %

CapEx Reserve ($/yr)

Ready

Cap Rate (Y1)

—

Cash-on-Cash (Y1)

—

DSCR (Y1)

—

Avg Annual Cash Flow

—

IRR (Hold)

—

Equity Multiple

—

Year	Rent (gross)	Vacancy	OpEx	CapEx	NOI	Debt Service	Cash Flow	Ending Loan Bal	Property Value	Equity