See exactly what LandForge produces.

This is a real analysis output for a 12-unit apartment complex in Austin, TX. Every metric calculated in under 2 minutes — the same analysis that takes hours with spreadsheets.

Live sample — numbers are illustrative

Riverside Commons

4821 Riverside Drive, Austin, TX 78741
Multi-Family 12 Units Built 2004 25% Down 6.25% Rate 30yr Term
$1,650,000
Purchase Price
Deal Verdict
PASS
Riverside Commons — Multi-Family · 5 of 5 metrics passed
7.73%
Cap Rate
8.11%
Cash-on-Cash
$3,012
Monthly Cashflow
1.40x
DSCR
15.1%
Est. IRR (7yr)

Income Breakdown

Gross Annual Rent $194,400
Other Income (parking, laundry) $6,000
Vacancy Loss (5%) -$10,020
Effective Gross Income $190,380
Property Tax -$19,800
Insurance -$8,250
Maintenance -$16,500
Management (8%) -$15,230
Other Expenses -$3,000
Net Operating Income (NOI) $127,600

Financing & Returns

Purchase Price $1,650,000
Down Payment (25%) $412,500
Closing Costs $33,000
Total Cash Invested $445,500
Loan Amount $1,237,500
Monthly Mortgage $7,621
Annual Debt Service $91,452
Annual Cashflow $36,148

Verdict Breakdown

Pass Cap Rate 7.73% is strong (6%+ is healthy)
Pass Cash-on-Cash 8.11% is excellent (8%+ is great)
Pass DSCR 1.40x — healthy debt coverage
Pass Monthly Cashflow $3,012/mo positive cashflow
Pass Est. IRR 15.1% projected return over 7-year hold period

Manual underwriting vs. LandForge

The same analysis. One takes a spreadsheet and an afternoon. The other takes a form and two minutes.

Manual spreadsheet

~2 hours
  • Build or find a spreadsheet template
  • Research comparable cap rates
  • Enter income and expense assumptions
  • Manually calculate NOI
  • Set up amortization schedule
  • Build IRR model with exit assumptions
  • Cross-check DSCR against lender reqs
  • Format and interpret results
vs

LandForge

< 2 min
  • Enter property details
  • Set your investor criteria
  • Get instant NOI, cap rate, CoC, DSCR, IRR
  • Clear PASS / MAYBE / FAIL verdict
  • Full breakdown with metric-by-metric analysis
  • Compare deals side by side in history

Run your own deal analysis

Enter your property details and get the same comprehensive analysis you see above. Free, instant, no signup required.

Explore our CRE toolkit