Long-Term Holding Model

Project your debt decay, liquid equity peaks, and total cash flow accumulation.

Initial Acquisition

Purchase Price

Down Payment

Acq. Closing

Interest Rate (30-Yr Fixed)

Current Operations (Monthly)

Gross Rent

Fixed OpEx

Reserves

Debt Service

Debt is auto-calculated from the acquisition math unless you enter a value manually.

Market Compound Variables

Annual Asset Appreciation

Annual Rent Growth

Resale Closing Friction

Agent commissions, transfer taxes, concessions.

Year 5

Property Value $0

Remaining Debt $0

Net Equity (Post-Sale) $0

Cumul. Cash Flow $0

Total Generated Wealth $0

Year 10

Property Value $0

Remaining Debt $0

Net Equity (Post-Sale) $0

Cumul. Cash Flow $0

Total Generated Wealth $0

Year 15

Property Value $0

Remaining Debt $0

Net Equity (Post-Sale) $0

Cumul. Cash Flow $0

Total Generated Wealth $0

Year 30 (Free & Clear)

Property Value $0

Remaining Debt $0

Net Equity (Post-Sale) $0

Cumul. Cash Flow $0

Total Generated Wealth $0