Simulation For Real Estate Investment

Advanced Real Estate Investment Simulator

Comprehensive Monte Carlo simulation for real estate investment analysis

Investment Parameters

Property Purchase Price ($):

Down Payment ($ or %):

Monthly Rental Income ($):

Vacancy Rate (%):

Monthly Operating Costs ($):

Annual Maintenance (% of property value):

Annual Market Growth (%):

Market Volatility (%):

Interest Rate (%):

Loan Term (years):

Income Tax Rate (%):

Property Tax Rate (%):

Depreciation Period (years):

Inflation Rate (%):

Annual Rent Growth (%):

Simulation Duration (years):

Number of Simulations:

Average Annual Return: -

Probability of Positive Return: -

Best Case Scenario (95th percentile): -

Worst Case Scenario (5th percentile): -

Property Value After Projection: -

Risk Assessment: -

Internal Rate of Return (IRR): -

Net Present Value (NPV): -