Sample deals, fully underwritten
24 representative properties run through the same engine that screens yours. 6 pass — open one to see exactly how the result was reached.
These are not live listings. They’re illustrative properties with prices and rents calibrated to each market, here to show what the underwriting looks like on a real deal. Every result and metric below is computed live by the finance engine — the properties are the examples, the math is not. Run a property you’re actually looking at.
Worked exampleNew-build fourplex · Tampa, FL
$995,000
Rents for $9,800/mo
Cash flow
+$1,152/mo
Cash-on-cash
5.1%
Cap rate
7.4%
DSCR
1.23x
Showing 23 more properties
PASS+29%Renovated triplex · Birmingham, AL
$410,000
Rents for $5,100/mo
Cash flow
+$1,121
Cash-on-cash
12.2%
Cap rate
9.3%
PASS+7%Modern brick duplex · Kansas City, MO
$365,000
Rents for $3,700/mo
Cash flow
+$513
Cash-on-cash
6.2%
Cap rate
7.7%
BORDERLINE+4%Modern duplex · Milwaukee, WI
$460,000
Rents for $4,800/mo
Cash flow
+$579
Cash-on-cash
5.6%
Cap rate
7.5%
BORDERLINE+4%Modern triplex · Pittsburgh, PA
$450,000
Rents for $4,800/mo
Cash flow
+$561
Cash-on-cash
5.5%
Cap rate
7.5%
BORDERLINE+3%Craftsman duplex · Cleveland, OH
$339,000
Rents for $3,650/mo
Cash flow
+$408
Cash-on-cash
5.3%
Cap rate
7.4%
FAIL-9%Modern duplex · Dallas, TX
$475,000
Rents for $4,600/mo
Cash flow
+$220
Cash-on-cash
2.1%
Cap rate
6.5%
FAIL-13%Single-family · Oklahoma City, OK
$235,000
Rents for $2,100/mo
Cash flow
+$49
Cash-on-cash
0.9%
Cap rate
6.2%
FAIL-14%Midcentury single-family · Indianapolis, IN
$385,000
Rents for $3,325/mo
Cash flow
+$72
Cash-on-cash
0.8%
Cap rate
6.2%
FAIL-15%Craftsman single-family · Nashville, TN
$465,000
Rents for $3,575/mo
Cash flow
+$44
Cash-on-cash
0.4%
Cap rate
6.1%
FAIL-15%Victorian duplex · Columbus, OH
$675,000
Rents for $5,775/mo
Cash flow
+$62
Cash-on-cash
0.4%
Cap rate
6.1%
FAIL-16%New-build single-family · Las Vegas, NV
$565,000
Rents for $4,300/mo
Cash flow
+$9
Cash-on-cash
0.1%
Cap rate
6.0%
FAIL-41%Brick-and-stone home · Grosse Pointe, MI
$485,000
Rents for $3,200/mo
Cash flow
-$711
Cash-on-cash
-6.5%
Cap rate
4.2%
FAIL-47%Luxury single-family · Memphis, TN
$925,000
Rents for $5,200/mo
Cash flow
-$1,702
Cash-on-cash
-8.2%
Cap rate
3.8%
FAIL-49%Mediterranean estate · Jacksonville, FL
$1,150,000
Rents for $6,500/mo
Cash flow
-$2,195
Cash-on-cash
-8.5%
Cap rate
3.7%
FAIL-49%Luxury villa · Scottsdale, AZ
$1,850,000
Rents for $8,900/mo
Cash flow
-$3,594
Cash-on-cash
-8.6%
Cap rate
3.7%
FAIL-49%Stone-and-brick estate · Charlotte, NC
$735,000
Rents for $3,900/mo
Cash flow
-$1,434
Cash-on-cash
-8.7%
Cap rate
3.6%
FAIL-52%Modern home · Atlanta, GA
$825,000
Rents for $4,300/mo
Cash flow
-$1,726
Cash-on-cash
-9.3%
Cap rate
3.5%
FAIL-57%Modern villa · Palm Springs, CA
$1,395,000
Rents for $6,800/mo
Cash flow
-$3,356
Cash-on-cash
-10.7%
Cap rate
3.1%
FAIL-57%High-rise condo · Phoenix, AZ
$465,000
Rents for $2,600/mo
Cash flow
-$1,126
Cash-on-cash
-10.8%
Cap rate
3.1%
FAIL-59%Modern condo · Denver, CO
$485,000
Rents for $2,500/mo
Cash flow
-$1,215
Cash-on-cash
-11.1%
Cap rate
3.0%
FAIL-69%High-rise condo · Seattle, WA
$615,000
Rents for $2,900/mo
Cash flow
-$1,908
Cash-on-cash
-13.8%
Cap rate
2.3%
FAIL-70%Coastal single-family · San Diego, CA
$2,150,000
Rents for $8,500/mo
Cash flow
-$7,318
Cash-on-cash
-18.6%
Cap rate
2.3%
FAIL-70%New-build single-family · Austin, TX
$639,000
Rents for $3,150/mo
Cash flow
-$2,197
Cash-on-cash
-18.7%
Cap rate
2.3%
Every result and metric is computed live by the finance engine, never hand-labeled.