Judah St. Strategy Lab
V1.2Multi-Scenario Investment Manager
???? Saved Scenarios 0
Save your first scenario to compare options.
⚙️ Deal Variables
$
$
%
$
%
$
$
Net Housing Outflow
$0
PITI + Maint - Tenant Rent
5-Year Net Worth Diff
$0
Cumulative gain vs. Renting
Breakdown: Unsaved Draft
| Category | Detail | Value |
|---|---|---|
| 1. Capital Requirement (Day 1) | ||
| Sale Price | Total Asset Value | $0 |
| 20% Down Payment | Standard Bank Req | $0 |
| Closing Costs | Title, Escrow, etc (~2.5%) | $0 |
| Repairs & OMI | Renovations + Buyout | $0 |
| Total Funding Needed | Down + Entry + Closing | $0 |
| → Funded by Parent | Shortfall Bridge Loan | $0 |
| 2. Monthly Performance Audit | ||
| Mortgage (P&I) | Amortized at 0% | -$0 |
| Taxes & Insurance | Prop Tax + Homeowners | -$0 |
| Maint & Vacancy | 0.5% Maint + Buffer | -$0 |
| Rental Income Credit | Monthly Tenant Offset | +$0 |
| Net Housing Outflow | Pre-Repayment | $0 |
| Cap Rate (Estimated) | NOI / Total Acquisition | 0% |
| Gross Rent Multiplier | Price / Annual Gross Rent | 0x |
| Parent Repayment | 60 Mo Paydown | -$0 |
| 3. 5-Year Exit Comparison | ||
| Projected Buyer Equity | Price - Debt - 6% Fees | $0 |
Total Monthly Out: $0