Sample Report

Executive Summary

This Austin single-family rental produces positive base-case cash flow — $640/mo after all expenses — with an 8.58% cap rate, a 9.22% cash-on-cash return, and a 1.34 DSCR. Its Deal Score of 98/100 earns a Strong verdict: steady income with a comfortable margin over the mortgage payment. Over the 15-year projection, wealth accumulation is led by cash flow, with appreciation, 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.