Deal Stress Tester

Plug in your numbers. See where the deal breaks before you buy.

Base Case: Monthly Cash Flow

Exit Analysis

Stress Test

Where does this deal break?

Each cell shows monthly cash flow and cash-on-cash return under different scenarios. Green is strong, gold is marginal, red means the deal loses money.

Positive cash flow, 8%+ CoC
Positive cash flow, sub-8% CoC
Negative cash flow

Interest Rate vs. Vacancy

Stress test: interest rate increases vs vacancy increases

Rent Decline vs. Expense Increase

Stress test: rent decline vs expense increase