Disclaimer

The tools and information provided on this website are for informational and estimation purposes only. They are designed to assist in preliminary analysis and should not be considered financial, legal, investment, or professional advice.
‍
Wise Capital assumes no liability for the results generated by these tools, nor do we claim 100% accuracy. Real estate investments involve inherent risks, and actual outcomes may vary significantly from projections.
‍
‍By using this tool, you acknowledge and agree that Wise Capital waives any and all liability, and you waive any and all rights or claims against Wise Capital, related to the use of these tools or the information provided herein.
‍
‍Always consult with a qualified financial advisor, real estate professional, attorney, or other relevant expert before making any investment decisions.

Deal Analyzer

Wise Capital Deal Analyzer

Deal Analyzer / Pro Forma

Investment Details

Purchase Price ($):

Down Payment (%):

Number of Units:

Closing Costs (% of Purchase Price):

Loan Details

Loan Interest Rate (%):

Loan Term (Years):

Interest-Only Months (Optional):

Income Projections

Average Monthly Rent Per Unit ($):

Vacancy Rate (%):

Annual Rent Growth (%):

Other Monthly Income (e.g., Laundry, Parking, $):

Expense Projections

Total Annual Operating Expenses ($):

Annual Expense Growth (%):

Annual Capital Expenditures (CapEx) ($):

Exit Strategy

Holding Period (Years):

Annual Appreciation (%):

Selling Costs (% of Sale Price):

Key Metrics Summary:

Metric	Value
Initial Equity Invested
Loan Amount
Monthly P&I Payment
First Year NOI
Cash-on-Cash Return (Year 1)
Cap Rate (Year 1)
Total Cash Invested (incl. closing/rehab)
Total Profit at Sale
Overall IRR

Annual Cash Flow Projections:

Amortization Schedule (First 12 Months):

Investing involves risk, including loss of principal. Past performance does not guarantee or indicate future results. Any historical returns, expected returns, or probability projections may not reflect actual future performance. While the data we use from third parties is believed to be reliable, we cannot ensure the accuracy or completeness of data provided by investors or other third parties. Neither Wise Capital nor any of its affiliates provide tax advice and do not represent in any manner that the outcomes described herein will result in any particular tax consequence. Offers to sell, or solicitations of offers to buy, any security can only be made through official offering documents that contain important information about investment objectives, risks, fees and expenses. Prospective investors should consult with a tax, legal and/or financial adviser before making any investment decision.
‍
For additional important risks, disclosures, and information, please visit www.investwisecap.com/disclosures