Real-world cash flow, NOI, cap rate, and IRR analysis for apartment acquisitions.
π Unit Mix & Monthly Rents per Unit
1-Bedroom Units
2-Bedroom Units
3-Bedroom Units
π° Income & Vacancy
π Operating Expenses (Annual)
π¦ Acquisition & Financing
Year 1 Cash Flow Waterfall
Deal Quality Assessment
Full Return Analysis
π Metric Definitions
5-Year Annual Proforma
| Run the calculator to see your 5-year proforma. |
NOI vs. Debt Service
Income vs. Expenses Breakdown
Cumulative Cash Flow
Equity Build Over Hold Period