Calculator
Rent Sensitivity
Compact rent sweep so the full control set stays visible without scrolling past results.
Property
Base acquisition assumptions for the rent sensitivity table.
Finance and costs
Fixed leverage and annual expenses while rent changes.
Sweep range
Choose the starting rent, increment, and row count to test.
Sweep summary
Use this view to find the rent threshold needed to carry the property.
| Rent pw | Expenses | IO cashflow | IO ROI | P&I cashflow | P&I ROI |
|---|---|---|---|---|---|
| $300 | -$9,358.00 | -$26,758.00 | -17.94% | -$32,769.84 | -21.97% |
| $325 | -$9,429.50 | -$25,529.50 | -17.12% | -$31,541.34 | -21.15% |
| $350 | -$9,501.00 | -$24,301.00 | -16.29% | -$30,312.84 | -20.32% |
| $375 | -$9,572.50 | -$23,072.50 | -15.47% | -$29,084.34 | -19.5% |
| $400 | -$9,644.00 | -$21,844.00 | -14.64% | -$27,855.84 | -18.68% |
| $425 | -$9,715.50 | -$20,615.50 | -13.82% | -$26,627.34 | -17.85% |
| $450 | -$9,787.00 | -$19,387.00 | -13% | -$25,398.84 | -17.03% |
| $475 | -$9,858.50 | -$18,158.50 | -12.17% | -$24,170.34 | -16.2% |
| $500 | -$9,930.00 | -$16,930.00 | -11.35% | -$22,941.84 | -15.38% |
| $525 | -$10,001.50 | -$15,701.50 | -10.53% | -$21,713.34 | -14.56% |
| $550 | -$10,073.00 | -$14,473.00 | -9.7% | -$20,484.84 | -13.73% |
| $575 | -$10,144.50 | -$13,244.50 | -8.88% | -$19,256.34 | -12.91% |
| $600 | -$10,216.00 | -$12,016.00 | -8.06% | -$18,027.84 | -12.09% |
| $625 | -$10,287.50 | -$10,787.50 | -7.23% | -$16,799.34 | -11.26% |
| $650 | -$10,359.00 | -$9,559.00 | -6.41% | -$15,570.84 | -10.44% |
| $675 | -$10,430.50 | -$8,330.50 | -5.58% | -$14,342.34 | -9.62% |
| $700 | -$10,502.00 | -$7,102.00 | -4.76% | -$13,113.84 | -8.79% |
| $725 | -$10,573.50 | -$5,873.50 | -3.94% | -$11,885.34 | -7.97% |
| $750 | -$10,645.00 | -$4,645.00 | -3.11% | -$10,656.84 | -7.14% |
| $775 | -$10,716.50 | -$3,416.50 | -2.29% | -$9,428.34 | -6.32% |
| $800 | -$10,788.00 | -$2,188.00 | -1.47% | -$8,199.84 | -5.5% |
| $825 | -$10,859.50 | -$959.50 | -0.64% | -$6,971.34 | -4.67% |
| $850 | -$10,931.00 | $269.00 | 0.18% | -$5,742.84 | -3.85% |
| $875 | -$11,002.50 | $1,497.50 | 1% | -$4,514.34 | -3.03% |
| $900 | -$11,074.00 | $2,726.00 | 1.83% | -$3,285.84 | -2.2% |
| $925 | -$11,145.50 | $3,954.50 | 2.65% | -$2,057.34 | -1.38% |
| $950 | -$11,217.00 | $5,183.00 | 3.47% | -$828.84 | -0.56% |
| $975 | -$11,288.50 | $6,411.50 | 4.3% | $399.66 | 0.27% |
| $1,000 | -$11,360.00 | $7,640.00 | 5.12% | $1,628.16 | 1.09% |
| $1,025 | -$11,431.50 | $8,868.50 | 5.95% | $2,856.66 | 1.92% |
| $1,050 | -$11,503.00 | $10,097.00 | 6.77% | $4,085.16 | 2.74% |
| $1,075 | -$11,574.50 | $11,325.50 | 7.59% | $5,313.66 | 3.56% |
| $1,100 | -$11,646.00 | $12,554.00 | 8.42% | $6,542.16 | 4.39% |