STF Deal Analyzer - Secure The Funding

STF Deal Analyzer — Secure The Funding

Property info

Purchase Price ($)

Down Payment (%)

Monthly Rent ($)

Loan Rate (%)

Loan Term (years)

Vacancy Rate (%)

Annual expenses

Property Tax ($)

Insurance ($)

Property Mgmt ($)

Maintenance ($)

Other Annual Costs ($)

HELOC settings (if using equity for down payment)

Toggle this on if the down payment comes from a HELOC on your primary or investment property. This factors the HELOC interest-only payment into true profitability.

Using HELOC for down payment

HELOC Rate (%)

HELOC Draw ($, blank = auto)

Thresholds

Min Cap Rate (%)

Min Cash-on-Cash (%)

Deal Summary

Cap Rate

—

Cash-on-Cash

—

Annual Cash Flow

—

after all expenses

Monthly Net

—

after mortgage + opex

Purchase Price—

Down Payment—

Loan Amount—

Monthly P&I—

Gross Annual Rent—

Effective Rent (vacancy adj.)—

Total Annual Expenses—

NOI (excl. debt service)—

HELOC Impact

HELOC Draw Amount—

HELOC Monthly Payment—

HELOC Annual Cost—

Net Cash Flow (with HELOC)—

CoC with HELOC—

Screening thresholds

Min Cap Rate (%)

Min Cash-on-Cash (%)

Default Down Payment (%)

Default Loan Rate (%)

Default Vacancy (%)

Loan Term (years)

Factor HELOC cost into CoC

HELOC Rate (%)

Properties to screen

Enter each property. Leave rent at 0 to estimate via Claude.

Address

Price ($)

Rent/mo ($)

📊

Add properties and run calculations
to see ranked results here