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 15.41%, which comfortably clears a typical small-portfolio return target. Year-1 DSCR is 1.22, financeable in some structures but not generous. The remaining work is less about math and more about confirming the rent, rehab, and exit assumptions.
| Input | Downside | Base | Upside | Range |
|---|---|---|---|---|
| Gross rent | -2.17 pts | 15.41% | +2.02 pts | |
| Purchase price | +1.97 pts | 15.41% | -1.91 pts | |
| Exit cap | +1.26 pts | 15.41% | -1.20 pts | |
| Mortgage rate | +0.77 pts | 15.41% | -0.77 pts | |
| Vacancy | +0.45 pts | 15.41% | -0.45 pts |
| Yr | GSI | EGI | OpEx | NOI | Interest | Principal | Debt svc | CF | Balance | Cap |
|---|---|---|---|---|---|---|---|---|---|---|
| 1 | $40k | $38k | $13k | $25k | $18k | $2,388 | $20k | $4,453 | $244k | 7.49% |
| 2 | $41k | $39k | $14k | $25k | $18k | $2,567 | $20k | $5,240 | $242k | 7.73% |
| 3 | $43k | $40k | $14k | $26k | $17k | $2,760 | $20k | $6,051 | $239k | 7.98% |
| 4 | $44k | $41k | $14k | $27k | $17k | $2,966 | $20k | $6,888 | $236k | 8.23% |
| 5 | $45k | $43k | $15k | $28k | $17k | $3,189 | $20k | $7,751 | $233k | 8.50% |
| 6 | $47k | $44k | $15k | $29k | $17k | $3,428 | $20k | $8,641 | $229k | 8.77% |
| 7 | $48k | $45k | $15k | $30k | $17k | $3,685 | $20k | $9,558 | $226k | 9.04% |
| 8 | $50k | $47k | $16k | $31k | $16k | $3,961 | $20k | $11k | $222k | 9.33% |
| 9 | $51k | $48k | $16k | $32k | $16k | $4,258 | $20k | $11k | $218k | 9.63% |
| 10 | $53k | $49k | $17k | $33k | $16k | $4,577 | $20k | $12k | $213k | 9.93% |
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.