[ free tool · rental analyzer ]
full rental analyzer.
NOI, cap rate, DSCR, cash-on-cash, monthly cash flow, and a 5-year projection — all in one form. replaces a half-dozen spreadsheets you'd cobble together otherwise.
acquisition
income & expenses
management & growth
DSCR
1.38
strong
cash-on-cash
-0.6%
weak
cap rate
6.1%
unleveraged NOI/price
monthly cash flow
-$22
after all expenses
5-year projection
year 5 monthly rent
$1,739
3% rent growth
year 5 property value
$173,891
3% appreciation
5-yr cumulative cash flow
-$1,377
growing with rent
total cash invested
$41,500
down + closing + rehab
annual cash flow (yr 1)
-$259
starting baseline
cash-on-cash
-0.6%
year 1 return
pre-analyzed nationwide.
Verleon AI runs this full analysis on every active listing. set your box, see only deals that pass.