INVESTOR INTELLIGENCE

Know the deal before you fund the deal.

Model the acquisition, renovation, rent and refinance in one live workspace.

Property address

⌖

Enter an address to load current value, rent and comparable estimates.

DEAL ASSUMPTIONS

Build the scenario

Purchase price $ Renovation budget $ After repair value $ Monthly market rent $ Annual property tax $ Annual insurance $ Acquisition costs % Refinance costs % Holding period mo Monthly holding cost $

Loan to value75%

50%85%

Interest rate7.25%

5%12%

Operating expenses, excluding tax and insurance12%

5%35%

Vacancy allowance5%

0%25%

Annual appreciation assumption3%

0%8%

DEAL STRENGTH SCORE

85Strong opportunity

Healthy DSCR and leverage. This scenario score is not an approval probability.

85out of 100

Monthly cash flow$682after debt service

DSCR1.38×above 1.20 target

Cash required$137,500including acquisition and holding costs

Equity created$85,000ARV less project cost

Cash left in deal$82,500after estimated refinance

Cash on cash return9.9%annualized estimate

5 YEAR OUTLOOK

Equity and cash flow

LIVE

Equity Cumulative cash flow

BRRRR CAPITAL RECYCLER

Where your cash goes

Cash invested$137.5K

→

Refi loan$300K

→

Capital recovered$55K

40% of your original cash may be recycled into the next deal.

STRESS TEST

What could break the deal?

Instant downside modeling

Ready to structure the financing?

Send the complete scenario to a Trulo investor loan specialist.

For scenario planning only. Results use the assumptions entered and do not represent property data, a rate quote, credit decision, appraisal, approval probability or commitment to lend. Taxes, insurance, title, closing costs and program requirements must be verified.