Sample Analysis — see the cash flow, cap rate, IRR, DSCR & ROI for a real deal. Sign up to run your own.

742 Maple Ridge Dr, Columbus, OH 43215

12 units · $1,650,000 · $16,200/mo gross rent · Built 1998

Moderate Returns

Moderate

12.0% IRR is below the 12% threshold many investors target.

12.0%

Levered IRR · 2.8x equity multiple

1.91%

Watch

Cash-on-Cash

Year 1

6.36%

Okay

Cap Rate

Going-in

$8,661

Strong

Cash Flow

Year 1

1.09x

Okay

DSCR

Year 1

Due diligence flags

Owner-Paid UtilitiesPlumbing Approaching End of LifeStrong DSCRLow Flood RiskPhase I Complete

10-Year Cash Flow Projection

How NOI, debt service, and net cash flow evolve over the hold period.

Cash Flow Projection

What Drives Returns

appreciation and rent growth have the biggest impact on this deal’s IRR. Each bar shows how much IRR changes when that variable shifts up or down.

IRR Sensitivity Tornado

Change in IRR from base (11.97%)

Detailed Analysis

Explore returns, operations, financing, due diligence, and full projections.

Annual Cash Flow Waterfall

Cash-on-Cash by Year

Cumulative Equity Distributions

Cumulative Return Waterfall

Profit Sources

Total Distributions: $1.3MEquity Invested: $454KProfit: $812K

Depreciation & Tax Shelter

Before-Tax vs After-Tax Cash Flow

What happens when you sign up

1. Edit the deal

You land in this same editor with sample data prefilled. Change the address, rents, and financing to match your deal.

2. Run your analysis

Click Run Analysis to get your own IRR, DSCR, cash flow projections, and every chart you see above.

3. Export or iterate

Download a PDF, adjust assumptions, or re-run with different scenarios. Your first analysis is completely free.

Ready to analyze your own deal?

Sign up free and you'll land directly in the editor with this sample prefilled. Swap in your property details and run your analysis in minutes.

No credit card required. Your first property analysis is free.