Deal Analyzer
Analyze a property
Enter the deal and financing assumptions. Every metric and the IMF Deal Score recalculate instantly — nothing is saved unless you choose to.
Assumptions
Adjust any input — results update instantly.
Property
Financing
Growth
IMF Deal Score
Attractive Under Current Assumptions
Informational only — not a recommendation to buy or sell. Data Confidence is shown separately below.
Cap Rate8.1%
Cash-on-Cash9.3%
DSCR1.53
Debt Yield11.6%
NOI$369,920
Annual Cash Flow$127,813
Monthly Debt Service$20,176
Break-even Occupancy76%
Price / Unit$95,000
Loan Amount$3,192,000
Down Payment$1,368,000
Effective Gross Income$619,920
Score breakdown
Financial Return28 / 35
Cap rate 8.1% and cash-on-cash 9.3%.
Debt Resilience20.4 / 25
DSCR 1.53, debt yield 11.6%, break-even occupancy 76%.
Market Fundamentals10 / 20
Market data unavailable — scored at a neutral baseline.
Acquisition Basis5 / 10
No market median available — scored at a neutral baseline.
Data Confidence7.5 / 10
Source MANUAL, 100% of key fields present, financials unverified.
5-year projection
| Year | NOI | Cash Flow |
|---|---|---|
| Year 1 | $369,920 | $127,813 |
| Year 2 | $382,268 | $140,160 |
| Year 3 | $395,017 | $152,910 |
| Year 4 | $408,181 | $166,073 |
| Year 5 | $421,772 | $179,665 |