Sample deal: the full Pro report is unlocked.
Get ProPhiladelphia rental example
Offer CeilingGap $29,000
$236,000
Asking $265,000 is $29,000 above the Offer Ceiling $236,000.
Targets: cash flow ≥ $750/mo · DSCR ≥ 1.25
The highest price that still meets the criteria shown.
Under sample targets · Exact ceiling
Underwriting model v1.3 · 10-year projection method v10
Binding: Cash flow ≥ $750/mo
Next constraint: DSCR ≥ 1.25
Screening range: $202,000 – $273,500 if rent ±5%, rate ±0.5 points, vacancy ±2 points.
When price changes, percentage-based down payment, closing costs, tax, insurance, and debt scale with it. Rent and dollar-based tax, insurance, HOA, utilities, and repairs stay fixed.
Cash flow after reserves
$554/mo
Misses $750/mo target
Model DSCR
1.52
Meets 1.25 target
Confirm the property, price, income, and assumptions. TrueCap then shows whether the deal works and why. Your first full decision is free, with no account.
Analysis type:Buy & Hold