- Home
- Skills
- Finance & Accounting
- Real Estate ROI Pro Forma Builder
Works with the AI tools you already use
Real Estate ROI Pro Forma Builder
Ingests property purchase price, rehab costs, and local rent data to generate a detailed 5-year cash-on-cash return and cap rate projection for property investors.
$5
Real Estate ROI Pro Forma Builder
Example session with this skill installed
Analyze this deal: Purchase price $250,000, Rehab $40,000, Rent $2,800/mo. I'm putting 20% down at 6.5% interest on a 30-year term. Generate the pro forma.
- Read your context and instructions
- Compiled the real estate roi
I have processed the investment data for the $250,000 acquisition. The model assumes a 5% vacancy rate and a 35% operating expense ratio based on standard industry baselines.
🏢 Deal Executive Summary
This is a value-add residential investment opportunity requiring a $40,000 renovation. With a projected monthly rent of $2,800, the property shows strong gross yield potential, though the financing costs significantly impact the net cash flow in the early years.
💰 Initial Capital Requirements
- Purchase Price: $250,000
- Rehab Costs: $40,000
- Down Payment / Cash to Close: $50,000 (20%)
- Total Initial Cash Invested: $90,000
📊 Year 1 Performance Metrics
- Gross Potential Rent: $33,600
- Estimated Operating Expenses & Vacancy: $13,440 (40% Total Ratio)
- Net Operating Income (NOI): $20,160
- Annual Debt Service: $15,168
- Year 1 Cap Rate: 6.95%
- Year 1 Cash-on-Cash Return: 5.55%
📈 5-Year Financial Pro Forma
| Metric | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
|---|---|---|---|---|---|
| Gross Income | $33,600 | $34,608 | $35,646 | $36,716 | $37,817 |
| Operating Exp. | $13,440 | $13,843 | $14,258 | $14,686 | $15,127 |
| NOI | $20,160 | $20,765 | $21,388 | $22,030 | $22,690 |
| Debt Service | $15,168 | $15,168 | $15,168 | $15,168 | $15,168 |
| Net Cash Flow | $4,992 | $5,597 | $6,220 | $6,862 | $7,522 |
| Cum. Cash-on-Cash | 5.55% | 11.77% | 18.68% | 26.30% | 34.66% |
Assumptions applied: 3% annual rent growth, 3% expense inflation, 5% vacancy, 35% OpEx ratio, 3% annual appreciation.
⚖️ Analyst Verdict
This deal meets the 1% rule ($2,800 rent on $250k purchase), indicating strong top-line revenue. The 6.95% Cap Rate is healthy for a residential asset, but the 5.55% Year 1 Cash-on-Cash return is modest due to the current interest rate environment. This property is a solid long-term hold for appreciation and principal paydown rather than an immediate high-cash-flow play.
Next steps
- Verify local property tax rates to refine the Operating Expense ratio.
- Obtain a formal contractor quote for the $40,000 rehab to confirm the initial capital requirement.
- Review recent rental comps to justify the $2,800/mo projection.
Connects securely to your tools. The creator never sees your data.
What you get
About this skill
Manual real estate deal analysis is slow and prone to spreadsheet errors. This skill automates the creation of professional investment models, turning raw property data into detailed financial projections. It ensures every deal is evaluated against the same rigorous math, from Cap Rate to multi-year cash flow.
What it does
- Automated Pro Formas generates a full 5-year financial projection including income, expenses, and net cash flow.
- KPI Calculation computes Cap Rate, Cash-on-Cash Return, and Net Operating Income with precision.
- Capital Modeling breaks down initial cash requirements, rehab costs, and down payments.
- Gap Filling applies industry-standard assumptions for vacancy and maintenance when data is missing.
- Investment Assessment provides an objective verdict based on established investor benchmarks.
How it works
- Input Data Provide the purchase price, rehab budget, and expected monthly rental income.
- Define Terms Specify financing details like down payment percentage and interest rates, or indicate a cash purchase.
- Review Assumptions The skill applies standard expense ratios and appreciation rates which you can override.
- Analyze Output Receive a structured executive summary, performance tables, and a professional analyst verdict.
Frameworks & tools
This skill uses standardized real estate accounting principles. It is designed for use in any environment that supports Markdown rendering, such as Claude, ChatGPT, or specialized real estate CRM tools.
Why this beats prompting it yourself
Generic prompts often miss critical hidden costs like vacancy reserves or capital expenditures. This skill forces a standardized financial structure that mirrors professional private equity models, ensuring you never overlook the "1% rule" or debt service coverage.
Use cases
- Quick Triage determining if a listing is worth a site visit within seconds of getting the numbers.
- Lender Packages creating clean financial summaries to present to private money or hard money lenders.
- Portfolio Planning modeling how a property might perform over a 5-year hold period before selling.
- Wholesaling generating professional deal sheets to send to a cash buyer list.
Known limitations
Does not provide legal or certified financial advice. Calculations for specific local taxes or HOA fees must be provided as manual inputs for maximum accuracy.
How to install
Works the same in every agent - Claude, Cursor, Codex, Copilot and 20+ more.
- 1
Download the ZIP
Free skills download straight away. Paid skills unlock right after purchase.
- 2
Unzip into your skills folder
Every agent reads skills from one folder on your machine. Drop the unzipped folder in there.
- 3
Ask your agent to use it
Restart the agent if it was already running. It picks the skill up automatically - no config needed.
Skills folder by agent
Click the path to copy it. Create the folder if it does not exist yet.
Reviews
No reviews yet
Be one of the first to try it. Every listed skill passes our trust checks below.
Security scanned
Passed our 8-point scan before listing
Fresh listing
Recently published to Agensi
30-day refund
Not a fit? Get your money back
Trust & safety
Security scanned
Verified clean 2 days ago
- Passed all security checks, Safe to install