Sensitivity Analysis Calculator

Complete property analysis with sensitivity matrix

Share your analysis: All your inputs are automatically saved in the URL. Share the link with others to show them your exact scenario, or bookmark it for later reference.

Buy

$300,000
Purchase Price
Total Project Cost: $348,000

Rent

$2,500
Monthly Rent

Refi

$1,746
Monthly Payment

Current Scenario Summary

Cash-on-Cash
-0.7%
Annual Cash Flow
-$557

Sensitivity Analysis Matrix

Cash-on-Cash Return vs. Purchase Price & LTV

15%+
12-15%
10-12%
8-10%
6-8%
4-6%
2-4%
0-2%
∞
N/A
N/A
LTV/Purchase
-45% $165,000
-30% $210,000
-15% $255,000
0% $300,000
+15% $345,000
+30% $390,000
45%
14.1%
$55,500
7.8%
$100,500
5.4%
$145,500
4.1%
$190,500
3.3%
$235,500
2.8%
$280,500
50%
16.9%
$38,000
7.7%
$83,000
5.0%
$128,000
3.7%
$173,000
2.9%
$218,000
2.4%
$263,000
60%
121.1%
$3,000
7.6%
$48,000
3.9%
$93,000
2.6%
$138,000
2.0%
$183,000
1.6%
$228,000
70%
$0
6.5%
$13,000
1.4%
$58,000
0.8%
$103,000
0.6%
$148,000
0.4%
$193,000
75%
N/A
$0
N/A
$0
-1.4%
$40,500
-0.7%
$85,500
-0.4%
$130,500
-0.3%
$175,500
80%
N/A
$0
N/A
$0
-8.5%
$23,000
-2.9%
$68,000
-1.7%
$113,000
-1.2%
$158,000
85%
N/A
$0
N/A
$0
-60.9%
$5,500
-6.6%
$50,500
-3.5%
$95,500
-2.4%
$140,500
90%
N/A
$0
N/A
$0
N/A
$0
-14.4%
$33,000
-6.1%
$78,000
-3.9%
$123,000
95%
N/A
$0
N/A
$0
N/A
$0
-39.6%
$15,500
-10.2%
$60,500
-5.8%
$105,500
100%
N/A
$0
N/A
$0
N/A
$0
N/A
$0
-17.5%
$43,000
-8.6%
$88,000
Rate: 7.00% (30yr) Purchase: $300,000 Rent: $2,500 | Expenses: $800