PropertyLedger - Crash Through, Build Up

Rent-Based Value: $0.00ARV: $0.00MAO: $0.00DSCR: $0.00Max: $0.0025%253

Deal Type

Lender Profile

Missing Inputs

Missing ZIP Code

Enter a ZIP code to enable FMR lookup and market-specific analysis.

Missing Rent

Monthly rent is required to calculate NOI and DSCR.

Missing ARV

After-repair value is required for MAO calculation.

Property Type

Single Family

1-4 unit residential

Multifamily

5+ units, mixed unit types

Commercial

Office, retail, industrial

Deal Engine

Toggle between MAO and DSCR without losing overlapping inputs.

MAO

ARV-driven ceiling

DSCR

Lender constraint

Deal Assumptions

Rent model + costs shared by both MAO and DSCR.

Zip (optional)

Bedrooms

FMR varies by bedroom count

Rent basis

Monthly rent (FMR)

% of basis

Occupancy %

Expense ratio %

Cap rate %

Effective Monthly Rent

$0.00

NOI (monthly)

$0.00

NOI (annual)

$0.00

Rent-Based Value

$0.00

Use Rent-Based Value as ARV

Toggle off to manually enter ARV.

Rehab budget

Closing costs

Holding costs

Selling costs

Assignment fee

Realtor fee

Apply contingency to rehab

Adds % on top of rehab.

Contingency %

Max Allowable Offer (MAO)

Ceiling driven by ARV + costs + rule or profit target.

MAO mode

Equity %

Buy at (100 − equity%) of ARV

Profit target

ARV − profit − costs

Equity % at close

Your equity position after purchase. Higher % = lower purchase price.

ARV (effective)

$0.00

Total Rehab

$0.00

Other Costs

$0.00

MAO

$0.00

Occ: 95%Exp: 50%Cap: 8%Mode: DISCOUNT

Reverse Solve

Required rent to hit DSCR at target price

Max Rehab Calculator

Calculate max rehab budget at target offer price

Sensitivity AnalysisLow / Base / High

Cap Rate ±±0.5%

Rent ±±5%

Expense Ratio ±±5%

Interest Rate ±±0.5%

Low

NOI

MAO

DSCR

0.00x

Cashflow/mo

+$0

Base

NOI

MAO

DSCR

0.00x

Cashflow/mo

+$0

High

NOI

MAO

DSCR

0.00x

Cashflow/mo

+$0

Notes & Audit Trail

Document your sources and reasoning