Free Rental Property Mini Model

Run a quick acquisition analysis in seconds. Enter purchase price, financing terms, and operating assumptions to see NOI, debt service, cap rate, cash on cash return, and annual cashflow. Built by TILT Analytics for investors who need fast, accurate underwriting before committing to deeper diligence.

Acquisition Details

Purchase Price

Costs to Make Rent Ready

Down Payment (%)

Closing Costs (%)

Amortization Period (Yrs)

Interest Rate

Operations

Rent Income (Monthly)

Other Income (Annual)

Vacancy (%)

Maintenance (Annual)

Insurance (Annual)

Property Taxes (Annual)

Returns Analysis

NOI $0

Debt Service $0

Equity Required $0

Cash on Cash Return 0.00%

Cap Rate 0.00%

Cashflow $0

For illustrative purposes. Model by TILT Analytics, LLC.

Need Institutional-Grade Depth?

The full TILT Acquisition Model handles complex capital stacks, multi-year hold periods, refinancing scenarios, and print-ready outputs designed for investment committees and lenders.

Get the Full Acquisition Model

Ready to Underwrite Your Next Acquisition?

Let's discuss how TILT can streamline your analysis.

Discuss Your Project