1
Property Value & Loan Details
$
$
%
$
$
30-Year Fixed
Traditional fully amortizing loan with consistent P&I payments
40-Year w/ 10yr I/O
Interest-only payments for first 10 years, then amortizing
$0
Monthly P&I Payment
0%
Loan-to-Value
$0
Total Cash Invested
2
Income & Operating Expenses
$
%
$
%
$
$
$
$
3
DSCR Analysis & Investment Metrics
📊 AHL Comprehensive Investment Analysis
0.00
Institutional DSCR
(NOI ÷ Annual Debt Service)
⏱ Complete steps above to calculate
0.00
Gross Rent DSCR
(Gross Rent ÷ PITIA)
ℹ️ Quick Screening Tool
$0
Effective Gross Income
$0
Net Operating Income
0.00%
Cap Rate
0.00%
Cash-on-Cash Return
$0
Total Operating Expenses
$0
Monthly Cash Flow
💡 Simplified Gross Rent Method Metrics
Quick analysis using gross rent and PITIA only (commonly used for DSCR loans)
$0
Monthly Net Income
(Gross Rent - PITIA)
$0
Annual Net Income
(Before OpEx)
0.00%
Gross CoC Return
(Simple Method)
📌 Note: This simplified method doesn't account for vacancy, management fees, or maintenance - useful for quick DSCR loan qualification estimates.
🧮 Monthly Expense Breakdown
Principal & Interest
$0
Property Taxes
$0
Insurance
$0
HOA Fees
$0
Property Management
$0
Maintenance & Repairs
$0
Total Monthly Expenses
$0
⚠️ AHL Vacancy Impact Analysis
DSCR at 0% Vacancy
0.00
DSCR at 5% Vacancy
0.00
DSCR at 10% Vacancy
0.00
DSCR at Current Rate (5%)
0.00