Increase money down
Raise down payment to 99.9% so debt service clears DSCR + cashflow constraints.
DealCooker
Create addictive, pro-grade real estate strategy snapshots in seconds with instant cash flow, DSCR, ROI, and IRR intelligence.
Monthly Cash Flow
Includes maintenance and CapEx reserves for a conservative monthly cash flow view
Long-Term
$0
Make the deal work
Auto-adjust terms for this strategy
Cash to Close
Long-Term
$0
Total cash invested
$0
Cap Rate
Long-Term
0.00%
Annual NOI / current property value
Cash on Cash
Long-Term
0.00%
Annual cash flow / total cash invested
DSCR
Long-Term
0.00
NOI / annual debt service
ROI
Long-Term
0.00%
Total profit / total cash invested
IRR
Long-Term
0.00%
Discounted return from yearly cashflow timeline
Quick scan
Long-Term
Stabilized buy-and-hold with reserves and fixed expenses.
- Stable buy-and-hold model with lower operational churn.
- Prioritizes predictable occupancy and durable cashflow over peak upside.
Quick scan
Long-Term
Stabilized buy-and-hold with reserves and fixed expenses.
- Stable buy-and-hold model with lower operational churn.
- Prioritizes predictable occupancy and durable cashflow over peak upside.
IRR stream
Hold and exit assumptions
Projections board
Compare modeled outcomes side by side
Commercial
-$4,125
Monthly operating result
IRR 0.00%DSCR 0.00Hold 10 years
Cash-flow strengthNegative carry
CoC
0.00%
ROI
0.00%
Cap
0.00%
Cash to Close
$0
Break-even
0 mo
Equity mult.
0.00x
Exit Cash
$0
Debt svc / mo
$0
Equity
-$554,567.4 modeled profit
$0 projected sale proceeds
10 years
Total Invested$0
Modeled Exit-$554,567.4
Cash flow trend
Operating cash flow only.
Scale $61,818.72
Year 10
Long-Term Rental
$0
Monthly operating result
IRR 0.00%DSCR 0.00Hold 10 years
Cash-flow strengthPositive carry
CoC
0.00%
ROI
0.00%
Cap
0.00%
Cash to Close
$0
Break-even
0 mo
Equity mult.
0.00x
Exit Cash
$0
Debt svc / mo
$0
Equity
+$0 modeled profit
$0 projected sale proceeds
10 years
Total Invested$0
Modeled Exit$0
Cash flow trend
Operating cash flow only.
Scale $1
Year 10
Airbnb / STR
-$571.64
Monthly operating result
IRR 0.00%DSCR 0.00Hold 10 years
Cash-flow strengthNegative carry
CoC
-38.11%
ROI
-526.95%
Cap
0.00%
Cash to Close
$0
Break-even
Not in hold
Equity mult.
-4.27x
Exit Cash
$0
Debt svc / mo
$0
Equity
-$94,851.61 modeled profit
$0 projected sale proceeds
10 years
Total Invested$18,000
Modeled Exit-$76,851.61
Cash flow trend
Operating cash flow only.
Scale $8,566.8
Year 10
PadSplit
-$795
Monthly operating result
IRR 0.00%DSCR 0.00Hold 10 years
Cash-flow strengthNegative carry
CoC
-58.89%
ROI
-759.75%
Cap
0.00%
Cash to Close
$0
Break-even
Not in hold
Equity mult.
-6.60x
Exit Cash
$0
Debt svc / mo
$0
Equity
-$123,080.26 modeled profit
$0 projected sale proceeds
10 years
Total Invested$16,200
Modeled Exit-$106,880.26
Cash flow trend
Operating cash flow only.
Scale $11,914.15
Year 10
BRRRR
$0
Monthly operating result
IRR 0.00%DSCR 0.00Hold 10 years
Cash-flow strengthPositive carry
CoC
0.00%
ROI
-100.00%
Cap
0.00%
Cash to Close
$0
Break-even
Not in hold
Equity mult.
0.00x
Exit Cash
$0
Debt svc / mo
$0
Equity
-$2,880 modeled profit
$0 projected sale proceeds
10 years
Total Invested$2,880
Modeled Exit$0
Cash flow trend
Operating cash flow only.
Scale $1
Year 10
Flip
$0
Monthly operating result
IRR 0.00%DSCR 0.00Hold 6 mo
Cash-flow strengthPositive carry
CoC
-204.17%
ROI
-204.17%
Cap
0.00%
Cash to Close
$0
Break-even
Not in hold
Equity mult.
-1.04x
Exit Cash
-$3,000
Debt svc / mo
$0
Equity
-$5,880 modeled profit
-$3,000 projected sale proceeds
6 mo
Total Invested$2,880
Modeled Exit-$3,000
Cash flow trend
Operating cash flow only.
Scale $1
Year 1