Run your deal. See if it works.

Both loan ceilings, real coverage, stabilized value and the equity you would create. Nothing is sent anywhere — it all happens in your browser.

Monthly rent

Purchase price

Renovation / build-out

Interest rate %

Amortization, years

Cap rate %

Annual NOI—

Total all-in cost—

Ceiling A — 80% of cost—

Ceiling B — 1.25× coverage—

Your loan — the lower one—

Down payment—

Plus ~5% cash on top—

Annual debt service—

Actual coverage—

Stabilized value—

Yield on cost—

Equity created—

—

Estimates from assumptions I chose. Verify every number independently before you act on it.

The full version

The package version prints a lender-ready summary.

Seven sections, a six-year projection with rent escalation, the appraiser's deductions, and underwriting notes. Download it as Word or PDF.