Real product sample
This is what a PropLurk
deal file actually looks like.
Open the same analysis view investors use in the app, inspect every assumption, and download the real report—no polished mockup or mystery math.
PL / LIVE SAMPLEPL-001 · RENTALDECISION READY
Rental Deal Analysis
1418 Meridian Avenue, Kansas City, MO 64111Investment Breakdown
Total capital required
Total investment$161,500
Down payment $30,000Loan amount $120,000
Monthly Cash Flow
Income vs. expenses
Monthly cash flow$339Annual: $4,064
Mortgage P&I $778Operating expenses $583
Purchase & Financing
- Purchase price
- $150,000
- Estimated rehab
- $8,000
- Closing costs
- $3,500
- Down payment
- $30,000
- Loan amount
- $120,000
Total investment$161,500
Return Metrics
- Cash on cash return
- 9.79%
- Cap rate
- 8.94%
- Return on equity
- 6.25%
- Debt coverage ratio
- 1.44×
- Loan to value
- 64.9%
Annual cash flow$4,064
Property Value
- Current value
- $160,000
- After-repair value
- $185,000
- Loan balance
- $120,000
- Current equity
- $65,000
- Equity
- 35.1%
Cash invested$41,500
Monthly Expense Breakdown
- Property tax
- $160
- Insurance
- $90
- Repairs & maintenance
- $83
- Vacancy reserve
- $75
- CapEx reserve
- $75
- Management
- $100
Operating expenses$583
Loan Details
- Loan amount
- $120,000
- Interest rate
- 6.75%
- Loan term
- 30 years
- Monthly payment
- $778
- Loan to value
- 64.9%
Property ID PL-001Monthly rent $1,650
Your next deal deserves better than a napkin