Investment Property

Monthly Cash Flow: $204.42 • Intrinsic Gain/Loss: $-77,965.22

Monte Carlo projects discounted terminal property value using randomized rates centered on base assumptions. Y-axis shows frequency (count of simulation outcomes in each bucket).

Monthly Cash Flow

Cap Rate

Cash-on-Cash

NPV Total

Baseline Compound

Intrinsic Gain / Loss

Compared to compounding the same initial equity.

Metric Notes

Formula

Mortgage PMT = L*r / (1 - (1+r)^-n)

Cashflow = Rent - Operating Expenses - Mortgage

Cap Rate = (Annual Cashflow / Price) * 100

Cash-on-Cash = (Annual Cashflow / Down Payment) * 100

NPV Total = NPV(Cashflow) + NPV(Appreciation)

Description

Outputs show financing-adjusted carry, valuation yield, equity efficiency, discounted payoff, and whether property assumptions beat a simple compound baseline.