Multifamily Investment

Scale NOI across units, model rent growth, and estimate value-add exit valuations.

Unit count4

Purchase price850,000

Average rent / unit1,250

Vacancy %7

Expense ratio %38

Down payment %25

Interest rate %7.1

Loan term (years)30

CapEx budget40,000

Rent growth scenario (+5%)

NOI

$34,596

Cap rate

4.1%

DSCR

0.67

Annual cash flow

-$16,814

Cash-on-cash

-7.9%

Scenario NOI (+5%)

$36,326

Exit @ 6% cap

$576,600

Exit @ 7% cap

$494,229

Property address (optional — improves Push to Live prefill)

StreetUnitCityStateZIP

Loading calculator...