ROI Scenario Planner
Model different market scenarios to stress-test your investment returns.
Optimistic ROI
76.9%
Base Case ROI
-32.5%
Conservative ROI
-112.5%
Cash Invested
$118,000
Property
$350,000
25%
$20,000
Income & Expenses
$2,800
35%
7.5%
5 years
Base Case Scenario
Appreciation
3%/yr
Rent Growth
2.5%/yr
Vacancy
5%
Expense Growth
3%/yr
Exit Cap Rate
6%
Investment Returns
Total ROI
-32.5%
Annualized ROI
-7.6%
Equity Multiple
0.68x
Est. IRR
-7.6%
Total Cash Flow
-$4,076
Exit Value
$357,687
Net Sale Proceeds
$83,727
Year-by-Year Projections
| Year | Property Value | Monthly Rent | NOI | Cash Flow | Equity | CoC Return |
|---|---|---|---|---|---|---|
| Year 1 | $381,100 | $2,870 | $20,923 | -$1,102 | $120,938 | -0.9% |
| Year 2 | $392,533 | $2,942 | $21,084 | -$942 | $134,884 | -0.8% |
| Year 3 | $404,309 | $3,015 | $21,228 | -$798 | $149,361 | -0.7% |
| Year 4 | $416,438 | $3,091 | $21,354 | -$671 | $164,395 | -0.6% |
| Year 5 | $428,931 | $3,168 | $21,461 | -$564 | $180,010 | -0.5% |
Ready to Invest?
Get pre-qualified for investment property financing today.