1
Property Info
2
Acquisition & Financing
$
%
%
%
$
3
Development Costs
$
$
$
$
$
$
Mortgage + taxes + insurance while building
e.g. 2 = rentable from month 3
$
4
Income Projections
| Unit | Monthly Rent ($) | # Units | Monthly Total |
|---|---|---|---|
| Main SFR | $2,900 | ||
| ADU | $2,000 | ||
| JADU | $1,600 | ||
| Other Income | $0 | ||
| Gross Monthly Income | $6,500 | ||
%
$
5
Operating Expenses (Annual)
$
$
%
% of EGI
%
% of EGI
$
$
6
Exit — DSCR Refinance
$
%
%
$
%
Live Results
Enter your numbers
Results will appear instantly
Key Returns
Cap (Going-In)
—
Cap (Stabilized)
—
CoC (Routine)
—
Monthly CF
—
DSCR
—
Routine Monthly CF
—
Rent − mgmt − PITI
Capital Stack — Cash Out of Pocket
Down Payment—
Net Closing Costs—
Total Development—
Holding / Interest Costs—
Total Cash In—
Loan Structure
Acquisition Loan—
Total Loan—
Income & NOI
Gross Monthly Rent—
Effective Gross Income—
Total OpEx (Annual)—
NOI (Monthly)—
NOI (Annual)—
1% Rule Check—
DSCR Refi Analysis
Refi Loan Amount—
Monthly P&I—
Monthly PITI—
Cash Out from Refi—
Cash Left in Deal—
Sale Scenario
Net Sale Proceeds—
Net Profit—
ROI on Sale—
Equity Multiple—
Performance vs. Thresholds
1% Rule (target ≥ 1.0%)
—
Cap Rate Stabilized (target ≥ 6%)
—
CoC Return (target ≥ 8%)
—
DSCR (lender min ≥ 1.25)
—
Like what you see? Let's talk about executing this deal together.
Schedule a Call →
For informational purposes only. All projections are estimates based on inputs provided. Consult a licensed CPA or financial advisor before making investment decisions. Amir Eliav, CA DRE #02112458.