Sample Report

Executive Summary

This Austin single-family rental produces positive base-case cash flow — $445/mo after all expenses — with a 7.91% cap rate, a 6.36% cash-on-cash return, and a 1.24 DSCR. Its Deal Score of 73/100 earns a Fair verdict: dependable income at moderate risk, not a runaway bargain. Over the 10-year projection, wealth accumulation is led by appreciation, with cash flow, tax savings, and principal paydown rounding out the return profile — a fit for buy-and-hold investors who prize steady performance over speculation.

The full interactive report adds two more pages — loan amortization, multi-year projections, scenario ranges (worst / base / best), a Deal Score, and the charts that bring the numbers to life — all computed live from your inputs.