Tools
Cash Flow Modeler
Project your property's cash flow over 1-30 years. Model vacancy, rent growth, service charge inflation, mortgage amortization, and every variable that affects your bottom line.
Property
AED
AED
%
%
Expenses
AED
%
%
AED/yr
% of rent
Mortgage & Projection
Include Mortgage
%
%
Total Net Cash Flow
AED 1.08M
Avg Cash-on-Cash
5.4%
IRR
5.0%
Terminal Value
AED 1.94M
Total Return
AED 1.02M
Equity Multiple
1.51x
Cash Flow Analysis
Equity & Wealth Growth
Year-by-Year Breakdown
Sensitivity Analysis
Occupancy Rate Impact
| Occupancy | Total CF (10yr) |
|---|---|
| 85% | AED 988,801 |
| 90% | AED 1,079,362 |
| 95% | AED 1,169,923 |
Rent Growth Impact
| Growth | Total CF (10yr) |
|---|---|
| 3% | AED 934,986 |
| 5% | AED 1,079,362 |
| 7% | AED 1,239,879 |