Property Investment Analyzer | Capstone Realty Professionals

Property details

Property address

Purchase price ($)Required

Year builtAffects CapEx risk

Square footage

Financing

Down payment (%)

Interest rate (%)

Loan term

Closing costs ($)

Rehab / initial repairs ($)Flows into total cash in & IRR

Income

Monthly gross rent ($)Required

Vacancy rate (%)Stress test runs 0%, 5%, 10%

Annual rent growth (%)Applied to projections

Other monthly income ($)

Monthly expenses (Year 1)

Property taxes ($)RequiredInflated 2%/yr in projections

Insurance ($)RequiredInflated 3%/yr in projections

HOA ($)Inflated 2%/yr in projections

Property management (%)% of effective income

CapEx reserve (%)% of gross rent

Maintenance reserve (%)% of gross rent

Other carrying costs ($)Landscape, pest, pool, etc.

Market & exit assumptions

Annual appreciation (%)

Hold period

Selling costs (%)

Long-term cap gains rate (%)Federal + state estimate

Analysis results

Key signals

Vacancy stress test — Year 1 cash flow

This tool is provided for informational purposes only and does not constitute financial, legal, or investment advice. All projections are estimates based on the inputs you provide and assumed market conditions — actual results will vary. Capstone Realty Professionals makes no representations or warranties regarding the accuracy or completeness of any analysis generated. Past market performance does not guarantee future results. Before making any real estate investment decision, you should consult with a licensed financial advisor, CPA, or legal professional. Use of this tool does not create a client relationship with Capstone Realty Professionals.

Capstone Realty Professionals | Licensed in Arizona | 602-354-4660 | capstonerealtypros.com