Opening page…
Opening page…
Your numbers. Your assumptions.
Model a rental property, stress-test the financing, and compare saved scenarios. All starting figures are illustrative. Replace them with property-specific quotes and records.
Documented means you have supporting records. Belmont has not independently verified these entries. Do not include tenant names or private information.
Research current asking rents →Advertised rent is a reference, not evidence of collected income.
Monthly cash flow
-$1,962
Cash flow is before income tax and appreciation. NOI excludes financing, closing costs, renovation and reserves. Cap rate uses purchase price. Cash invested includes down payment, closing costs, renovation and initial reserves. Repairs use gross rent; management uses rent after vacancy. Sensitivity changes one input at a time, holding the others fixed. Defaults are editable examples, not a financing offer or verified property expenses.
Sign in to save scenarios| One change at a time | Monthly cash flow | Cash-on-cash |
|---|---|---|
| Rent −10% | -$2,374 | -9.82% |
| Rent +10% | -$1,550 | -6.41% |
| Rate −1 point | -$1,480 | -6.12% |
| Rate +1 point | -$2,466 | -10.20% |
| Price −10% | -$1,488 | -6.74% |
| Price +10% | -$2,436 | -9.28% |
Choose up to four scenarios to compare. Loading a scenario replaces the current unsaved inputs.
Saved scenarios will appear here.