Monte Carlo Real Estate Simulation
Listing Price ($):
Estimated Monthly Rent ($):
Vacancy Rate (%):
Rent Concessions (% of EGI):
Bad Debt Expense (% of EGI):
Operating Expenses (Percentage of AGI)
Property Taxes (%):
Insurance (%):
Utilities (%):
Property Management Fees (%):
Repairs and Maintenance (%):
Marketing and Leasing Costs (%):
Reserves for Replacement (%):
Tenant Turnover Costs (%):
HOA Fees ($):
Financial Inputs
Down Payment (%):
Interest Rate (%):
Other Inputs
Rent Range (%):
Appreciation Rate Range (%):
Rental Growth Rate Range (%):
Expense Growth Rate Range (%):
Discount Rate for NPV (%):
Run Simulation
Simulation Results
No simulation run yet. Fill out the form and click "Run Simulation" to generate results.