Illustrative example — not a live property
See a deal before you bring your own.
This sample shows how Dwelize organizes a rental analysis. The address, figures, and result are fictional and are here only to explain the workflow.
Deal snapshot
123 Main St, Austin, TX
Illustrative single-family rental · Asking price $385,000 · Estimated rent $3,100/mo
AI-estimated ARV
$482,000
Starting point for a valuation review
Monthly cash flow
+$386
After the shown costs and mortgage
Cash-on-cash return
9.2%
Annual pre-tax cash flow / cash invested
Break-even rent
$1,692
Estimated rent needed to cover recurring costs
What is driving the result?
- Down payment
- 20%
- Interest rate / term
- 7.0% / 30 years
- Vacancy + maintenance
- 8% + 10%
- Annual tax + insurance
- $4,680
Next checks for a real deal
- • Verify rental demand and expenses with local sources.
- • Review comparable properties and the renovation scope.
- • Test financing, vacancy, and repair scenarios.
- • Share the read-only report with a partner or lender.