Enter property-specific estimates below. Save Input Data to save your work; entries are not automatically saved.
Upload Input Data opens a saved JSON file locally in your browser. The file is not sent to this website or stored on its server.
First-year income & expenses
| Item | Monthly | Annual |
|---|
NOI excludes financing and capital expenditure allowances. Cash flow deducts both. Results are before income taxes.
Projected annual cash flow
After operating expenses, loan payments, and capital expenditure allowances.
Property value, loan balance & equity
Chart axis values are in thousands of dollars (K). Equity is value minus loan balance, before selling costs.
Annual projections
| Year | Income¹ | Total Expenses | Cash Flow | NOI | Property value | Loan balance | Equity |
|---|
¹ Rent and other income after vacancy. Total Expenses includes operating expenses, mortgage payments, and capital expenditure allowances. NOI = Income minus Operating Expenses; mortgage payments and capital expenditures are not deducted from NOI. Cash Flow = Income minus Total Expenses. All monetary amounts in this table are full US dollar values, rounded to the nearest dollar. Year 1 uses today's inputs; annual growth begins in Year 2. Value growth and loan paydown are measured at each year-end.
