Risk Analysis

Assess various risk factors and their impact on investment returns

Property Details

Risk Analysis

Expected ROI

451.50%

Risk/Reward Ratio

0.94:1

Best Case

Rent +10%, Expenses -10%, Appreciation +2%

709.34%

10% probability

Total Return:$425,606
Monthly CF:$1,670
Future Value:$488,668

Base Case

Current assumptions

492.85%

50% probability

Total Return:$295,712
Monthly CF:$1,300
Future Value:$403,175

Worst Case

Rent -15%, Expenses +15%, Appreciation -2%

262.21%

10% probability

Total Return:$157,324
Monthly CF:$745
Future Value:$331,387

Vacancy Risk

20% vacancy rate

392.85%

15% probability

Total Return:$235,712
Monthly CF:$800
Future Value:$403,175

Market Decline

Property value -10%, Appreciation -3%

326.61%

15% probability

Total Return:$195,965
Monthly CF:$1,300
Future Value:$300,000

Downside Risk

230.65%

Base - Worst Case

Upside Potential

216.49%

Best Case - Base

Disclaimer: This calculator is for informational purposes only and is not intended to provide financial, legal, or tax advice. The results are estimates and should not be used as a substitute for professional financial advice. Please consult with a qualified financial advisor, accountant, or attorney before making any financial decisions.