Address, listing, or numbers. Get the rate, the deal, and the true return after tax strategy.
Fetching property data...
Looking up the listing...
Upload MLS Listing
Stellar MLS, Zillow, Realtor.com PDF
Extracting data with AI...
Set price, rent and tax + insurance below ↓
Estimated Rate
PREMIUM TIER
6.75%
30-yr · Amortized · 80% LTV
Base · DSCR / 30-yr / 80% LTV / LTR7.000%
Final Rate6.750%
Provisional — falta la renta. This listing doesn’t state a rent. Enter the Monthly Rent to get this property’s real DSCR.
DSCR
1.34
Premium · low risk
Cash-on-Cash
11.2%
vs S&P avg 8%
Monthly Payment
$2,612
$2,128 P&I + $484 taxes, HOI
Annual Cash Flow
$10,944
Net liquid
Lender's View · Vacant Property
Your DSCR
1.34
100% rent
→
Qualifying
1.00
75% rule
PRIMUS Intelligence
Loading analysis...
— Strategy Desks
Four reads. One deal.
The same file, argued by a lender, an investor and a structurer — then reconciled into one page you can forward.
— Real ROI Engine
The true return.
Cash flow alone tells half the story. Add tax shelter and appreciation — see what wealth-builders actually earn.
Total ROI · Year 1
28.4%
Annualized · pre-tax adjustment
Return Composition
Cash Flow
$10,944
Depreciation
$11,636
Appreciation
$20,000
Total Return $
$42,580
Year 1 combined
Monthly Equivalent
$3,548
Real ROI / 12
Out of Pocket
$120,000
Down + 5% closing
Depreciable Basis
$320,000
80% of value
5-Year Wealth Projection
Depreciation is a tax deferral, not a cash benefit, and is subject to recapture (up to 25%) at sale.
Passive-loss and Real Estate Professional rules may limit deductibility (e.g. MAGI > $150,000).
Appreciation is an estimate, not a guarantee. Figures are illustrative — consult your CPA and confirm
final loan terms with PRIMUS. Yude Glez / PRIMUS CRE Group · NMLS 2278744.