IMOpen the Calculator

Examples

Example analyses

A handful of sample deals to show what the calculator produces. Open any one to see the full underwriting, then adjust the assumptions yourself.

These are examples, not listings. Every property here is fictional and included only to demonstrate the analysis. To run your own deal, use the calculator.
Example

Beacon Flats

Columbus, OH · 48 units · 2012

73
Price
$4.6M
Cap Rate
8.1%
DSCR
1.53
Attractive Under Current Assumptions$95,000/unit
Example

Maple Court Apartments

Cleveland, OH · 24 units · 1968

69
Price
$1.2M
Cap Rate
8.4%
DSCR
1.42
Attractive Under Current Assumptions$50,000/unit
Example

Sunbelt Trails

Phoenix, AZ · 88 units · 2005

32
Price
$15.8M
Cap Rate
4.9%
DSCR
0.76
Requires Additional Review$180,000/unit
Example

Gateway Park

Dallas, TX · 264 units · 2016

44
Price
$47.5M
Cap Rate
5.8%
DSCR
1.25
Elevated Risk$180,000/unit
Example

Elm & Third

Columbus, OH · 4 units · 1960

36
Price
$520.0K
Cap Rate
6.5%
DSCR
1.09
Elevated Risk$130,000/unit