Rental Property Deal Analyzer

Real-time investment metrics & AI-powered analysis

1

Property

2

Loan

3

Income

4

Expenses

5

Review

6

Results

Property URL & Purchase Details

Property photo

--

--

Property Name / Address

Purchase Price ($)

After Repair Value / ARV ($)

Closing Costs ($)

Rehab / Repair Budget ($)

Property Value Growth (%/yr)

Square Footage

Building Value % (for depreciation)

Marginal Tax Rate (%)

Loan Details

Cash Purchase (no loan)

Down Payment (%)

$40,000

Interest Rate (%)

Loan Term (years)

Loan Points

Rental Income

Monthly Rent ($)

Number of Units

Unit 1 Rent ($)

Unit 2 Rent ($)

Unit 3 Rent ($)

Unit 4 Rent ($)

Other Monthly Income ($)

Annual Income Growth (%)

Operating Expenses

Property Taxes / yr ($)

Insurance / yr ($)

Repairs & Maintenance (% of rent)

Vacancy Rate (%)

CapEx Reserve (% of rent)

Property Management (%)

HOA / month ($)

Utilities / month ($)

Other Expenses / month ($)

Annual Expense Growth (%)

Review All Inputs

Overview

Monthly Cash Flow

--

Cash-on-Cash Return

--

Cap Rate

--

5yr Annualized ROI

--

Quick Rules

1% Rule --

--

50% Rule --

--

Detailed Metrics

NOI

--

Monthly Mortgage (P&I)

--

Monthly PITI

--

Total Monthly Expenses

--

Gross Rent Multiplier

--

Break-even Occupancy

--

DSCR

--

Total Cash to Close

--

Operating Expense Ratio

--

CF per Unit (monthly)

--

Annual Depreciation

--

Price / Sqft

--

Rent / Sqft

--

--

--

Investment Summary — 5-Year Total Return

Deal Scorecard

Strategy Fit

5-Year Projection

Year	Annual Cash Flow	Property Value	Loan Balance	Total Equity	Cumulative ROI

Amortization Summary

Year	Annual Payment	Principal	Interest	Remaining Balance	Total Equity

Equity Growth

Property Value Loan Balance

AI Investment Analysis

Compare Scenarios

Scenario A

Scenario B

Scenario C (optional)