🏠 Property & Purchase
$
%
%
$
$
💰 Rental Income
2 Units
$
%
📋 Monthly Operating Expenses
$
$
$
$
$
$
$
$
📊 Deal Analysis
Enter property details above
Gross Monthly Income
—
Before vacancy
Effective Gross Income
—
After vacancy
Operating Expenses
—
Excl. mortgage
Monthly NOI
—
Net operating income
Monthly P&I
—
Mortgage payment
Monthly Cash Flow
—
—
Annual Cash Flow
—
Pre-tax
Cap Rate
—
Market return
Cash-on-Cash
—
Equity yield
Total Cash Invested
—
Down + closing + rehab
Loan Amount
—
Financed
Gross Rent Multiplier
—
Lower = better
Enter your numbers above — results update instantly.
📈 5-Year Cash Flow Projection
| Year | Gross Rent | NOI | Cash Flow | CoC % |
|---|