Property scenario planner
See what changes
when assumptions change.
Build a simple annual income scenario. Inputs are illustrative and editable; nothing is pulled from live market data.
ANNUAL SCENARIO / USD
Enter valid values in every field. Price must be greater than zero; percentages must be between 0 and 100.
Net operating income—
Net initial yield—
Cash on equity—
Effective rental income—
Annual interest—
Cash flow after interest—
Equity before acquisition costs—
The arithmetic, in plain sight.
- Effective rent
- Full-occupancy annual rent × occupancy ÷ 100
- Net operating income (NOI)
- Effective rent − annual operating costs
- Net initial yield
- NOI ÷ property price × 100
- Loan and equity
- Loan = price × LTV ÷ 100. Equity = price − loan.
- Annual interest
- Loan × interest rate ÷ 100
- Cash flow and cash on equity
- Cash flow = NOI − interest. Cash on equity = cash flow ÷ equity × 100. Undefined when equity is zero.