Deal Analyzer
Underwrite any deal
SFR or multi-family · All expenses broken out · Numbers update live
Acquisition
Purchase details
Purchase price $200,000
Down payment $40,000
Interest rate 7.0%
Loan term 30 yrs
Closing costs $4,000
Income
Rental income
Monthly rent $1,500
Vacancy rate 8.0%
Operating Expenses
Monthly expense breakdown
Property taxes/mo $200
Landlord insurance/mo $100
Property mgmt % 9%
Maintenance reserve/mo $100
CapEx reserve/mo $75
HOA/mo $0
Utilities/mo $0
Deal snapshot
Monthly cash flow
—
—
NOI — Annual
—
Income − opex, before debt service
Cash-on-Cash Return
—
Annual CF ÷ total cash invested
Cap Rate
—
NOI ÷ purchase price
Gross Rent Multiplier
—
Price ÷ gross annual rent
Calculated Mortgage Payment
Monthly P&I
—
Loan amount
—
Total cash to close
—
Annual breakdown
Income
Gross rental income—
− Vacancy loss—
= Effective gross income—
Operating Expenses
Property taxes—
Insurance—
Property management—
Maintenance—
CapEx reserve—
HOA—
Utilities—
= NOI—
Debt Service
− Mortgage (P&I)—
= Net Cash Flow (yr)—
BRRRR Analyzer
Model your refinance
Buy · Rehab · Rent · Refinance · Repeat — see how much capital you pull back out
B
Buy
—
purchase price
R
Rehab
—
rehab budget
R
Rent
—
monthly rent
R
Refinance
—
new loan amount
R
Repeat
—
equity captured
Acquisition & Rehab
Buy phase
Purchase price $120,000
Down payment / cash in $30,000
Rehab budget $25,000
Closing costs (buy) $3,000
Holding costs (monthly) $800
Rehab duration (months) 3
After-Repair Value & Refi
Refinance phase
After-repair value (ARV) $200,000
Refi LTV % 75%
Refi interest rate 7.0%
Refi closing costs $3,000
Post-Refi Rental
Rent phase (after refi)
Monthly rent $1,400
Vacancy rate 8%
Total operating expenses/mo $550
BRRRR results
Capital recovered
—
—
Total cash invested
—
Down + rehab + holding + closing
Cash left in deal
—
After refi proceeds returned
Forced equity created
—
ARV − all-in cost
Post-refi cash flow
—
Monthly, after new mortgage
BRRRR cost breakdown
Cash In
Purchase price—
Rehab budget—
Holding costs (total)—
Closing costs (buy)—
= All-in cost—
Refinance
ARV—
Refi loan (75% LTV)—
− Refi closing costs—
= Net refi proceeds—
Result
Cash left in deal—
Equity at ARV—
Post-refi monthly CF—
Deal Comparison
Compare up to 3 deals
Enter key figures for each deal — best and worst values are highlighted automatically
Purchase price
Down payment
Interest rate (%)
Monthly rent ($)
Vacancy (%)
Total opex/mo ($)
Purchase price
Down payment
Interest rate (%)
Monthly rent ($)
Vacancy (%)
Total opex/mo ($)
Purchase price
Down payment
Interest rate (%)
Monthly rent ($)
Vacancy (%)
Total opex/mo ($)
Best overall deal by cash-on-cash return
—
Reference
Investor glossary
Every metric this tool uses, defined plainly
NOI — Net Operating Income
EGI − operating expenses (excl. mortgage)
▶
Does the building make money before the loan? NOI strips out your financing entirely — useful for comparing a leveraged deal to an all-cash deal on the same terms. Banks use NOI to underwrite commercial loans. If your NOI is negative, no amount of low financing will fix the deal.
Effective Gross Income (EGI)
Gross rent − vacancy loss
▶
What you actually collect after accounting for the time the unit sits empty. A 8% vacancy rate on $1,500/month rent = $120/month you'll never see. Most investors model 8–10% vacancy even in strong markets as a conservative baseline.
Cash Flow
NOI − annual debt service (mortgage P&I)
▶
The real number. After every bill goes out — including the loan — what's left? Positive cash flow means the tenant is funding your wealth. Negative means you're subsidizing the property from your W-2. Target at minimum $100–200/month per door as a buffer; $200+ is genuinely good on a C-class SFR.
Cash-on-Cash Return (CoC)
Annual cash flow ÷ total cash invested × 100
▶
How hard is YOUR money working? Total cash invested = down payment + closing costs + any immediate repairs. A 10% CoC means you get $1 back for every $10 invested, per year. Most serious investors won't touch a deal under 8%. Below 5% and a diversified index fund beats you with zero effort. This is the most actionable early-stage metric.
Cap Rate
NOI ÷ purchase price × 100
▶
What return would you get if you paid all cash? Ignores your loan entirely. Best used for comparing two properties in different markets or with different financing. Coastal markets: 3–5%. Midwest/Southeast C-class: 7–10%. A 7%+ cap rate in a stable market is solid. Never use cap rate in isolation — it ignores your debt service and actual cash invested.
Gross Rent Multiplier (GRM)
Purchase price ÷ gross annual rent
▶
A quick-and-dirty screening tool. Lower GRM = better deal. A $200k property renting for $1,500/month = GRM of 11.1. Investors in Midwest/Southeast cash flow markets often target GRMs below 10–12. Coastal markets routinely run 20–30+, which is why they rarely pencil for cash flow. Use GRM for a 10-second gut check before doing full underwriting.
CapEx Reserve
Set aside monthly for major replacements
▶
Capital expenditures — the big ticket items that don't show up monthly but hit hard when they do. Roof, HVAC, water heater, electrical panel, plumbing, flooring. On a 1940s–1980s SFR, budget $75–150/month or 1% of purchase price per year. Skipping this reserve is the most common mistake new landlords make — and the one that turns a break-even deal into a loss.
BRRRR Strategy
Buy → Rehab → Rent → Refinance → Repeat
▶
A capital recycling strategy: buy a distressed property below market, add value through renovation, stabilize with a tenant, then do a cash-out refinance against the new appraised value (ARV) to pull your original investment back out. The goal is to leave little to no capital in the deal while still owning a cash-flowing asset. Works best in markets where you can force equity through rehab — C/B-class Midwest and Southeast markets. Risk: ARV appraisals don't always cooperate, and refi markets change.
PRE — Principal Residence Exemption (Michigan)
Reduces taxable value by 18% while owner-occupied
▶
Michigan homeowners who occupy their property as a primary residence receive an 18% reduction in taxable value via the PRE. When you convert to a rental, you must file to rescind the PRE — and your tax bill jumps. For Redford properties, verify your post-rescission tax bill directly with Redford Township before locking in your rental projections.