Skip to main content

Sample deal: the full Pro report is unlocked.

Get Pro

Philadelphia rental example

Doesn't meet sample targets at asking

Offer CeilingGap $29,000

$236,000$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.

How this ceiling was calculated

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$554/mo

Misses $750/mo target

Model DSCR

1.521.52

Meets 1.25 target

Tune targetsEdit assumptionsSaveNext deal · keep assumptions

Underwrite a buy & hold rental

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

1. Property

Optional. A free account is required to look up available property facts and estimates. You'll review any changes; values you entered will not be replaced silently.

2. Purchase price
3. Rental income

Add bedrooms to auto-estimate rent (HUD area data).

Review assumptions

These values drive the preview. Every source is labeled, and every number is editable.

Offer Ceiling criteria

Will use TrueCap starter criteria

break-even cash flow · DSCR ≥ 1.25

Change criteria
Adjust criteria before calculating

Leave a field blank to ignore it. The main Analyze button uses the exact values below for this analysis.

More analysis options