Back to Home
AI Real Estate Deal Analyzer
Model a rental deal, then see an AI-written strategic read, stress-test the numbers with sensitivity scenarios, and download a branded PDF report.
Property Address
Address lookup will be enabled in a future update. For now, this field is stored in your analysis only.
Property Details
Financing
Rental Income
Operating Expenses
Deal Results
Monthly Mortgage Payment
$1770
Total Monthly Expenses
$2670
Includes operating expenses and mortgage.
Monthly Cash Flow
$-295
Cap Rate
5.06%
Cash on Cash Return
-5.05%
Price to Rent Ratio
11.7
Purchase price ÷ annual rent.
Calculations are based on your current assumptions for this property. Adjust values on the left to see how the deal changes.
Enter your deal inputs to see the AI analysis.
Sensitivity analysis
What happens to this deal if rates, rents, or vacancy move? One variable shifts at a time — everything else stays at your inputs.
Interest rate
| Scenario | Cash / mo | Cap | CoC |
|---|---|---|---|
| 5.5% | $-115 | 5.1% | -2.0% |
| 6.5% (current) | $-295 | 5.1% | -5.1% |
| 7.5% | $-483 | 5.1% | -8.3% |
| 8.5% | $-678 | 5.1% | -11.6% |
Monthly rent
| Scenario | Cash / mo | Cap | CoC |
|---|---|---|---|
| −10% | $-492 | 4.4% | -8.4% |
| Current | $-295 | 5.1% | -5.1% |
| +5% | $-196 | 5.4% | -3.4% |
| +10% | $-97 | 5.7% | -1.7% |
Vacancy
| Scenario | Cash / mo | Cap | CoC |
|---|---|---|---|
| 5% (current) | $-295 | 5.1% | -5.1% |
| 10% (2×) | $-420 | 4.6% | -7.2% |
| 15% (3×) | $-545 | 4.2% | -9.3% |
Free Report
Talk to an investment specialist about this deal
Get a 20-minute call with a local investor-focused agent. They'll walk your numbers, flag anything the AI missed, and tell you what comparable deals are closing for.
- ✓20-min call with a local investor-focused agent
- ✓They already have your AI analysis — no re-explaining
- ✓Free — you only pay if you hire them
- ✓Usually reach out within 24 hours
We respect your privacy. No spam, ever.