Agentic intelligence · Real estate
Edit price, rent, debt, and exit in one model. Cap rate, cash-on-cash, DSCR, and levered IRR stay in sync.
The total return test across the full hold.
The lender filter. If this misses, IRR may not matter.
Year-one yield on your equity after debt and reserves.
Levered IRR lands at 13.43%, which roughly meets a typical small-portfolio return target. Year-1 DSCR is 1.18, financeable in some structures but not generous. Treat this as a sensitivity deal: a vacancy miss, softer exit cap, or smaller rent premium can push it the wrong way.
| Input | Downside | Base | Upside | Range |
|---|---|---|---|---|
| Gross rent | -2.24 pts | 13.43% | +2.07 pts | |
| Purchase price | +1.91 pts | 13.43% | -1.87 pts | |
| Exit cap | +1.30 pts | 13.43% | -1.25 pts | |
| Mortgage rate | +0.75 pts | 13.43% | -0.76 pts | |
| Vacancy | +0.46 pts | 13.43% | -0.47 pts |
| Yr | GSI | EGI | OpEx | NOI | Interest | Principal | Debt svc | CF | Balance | Cap |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | $24k | $22k | $8,462 | $14k | $10k | $1,379 | $12k | $2,055 | $141k | 7.22% |
| 2 | $24k | $23k | $8,685 | $14k | $10k | $1,483 | $12k | $2,498 | $140k | 7.45% |
| 3 | $25k | $24k | $8,913 | $15k | $10k | $1,594 | $12k | $2,955 | $138k | 7.69% |
| 4 | $26k | $24k | $9,148 | $15k | $9,952 | $1,713 | $12k | $3,426 | $136k | 7.94% |
| 5 | $27k | $25k | $9,390 | $16k | $9,824 | $1,842 | $12k | $3,912 | $134k | 8.20% |
| 6 | $27k | $26k | $9,637 | $16k | $9,686 | $1,980 | $12k | $4,413 | $133k | 8.46% |
| 7 | $28k | $26k | $9,892 | $17k | $9,537 | $2,128 | $12k | $4,930 | $130k | 8.73% |
| 8 | $29k | $27k | $10k | $17k | $9,378 | $2,288 | $12k | $5,463 | $128k | 9.01% |
| 9 | $30k | $28k | $10k | $18k | $9,206 | $2,459 | $12k | $6,013 | $126k | 9.30% |
| 10 | $31k | $29k | $11k | $18k | $9,022 | $2,643 | $12k | $6,581 | $123k | 9.60% |
Stabilize the asset, then refi on ARV instead of purchase price. See how much cash comes back at refi and what year-1 cash flow looks like on the new note.
Estimate the deferred gain, boot, carryover basis, and tax savings on a Section 1031 like-kind exchange.