Turn one investment case into visible thresholds. See the rent, yield, vacancy, rate, down payment and price limits implied by your own assumptions.
01
Working assumptions
02
Current position
Net operating income
AED 112,000
Annual debt service
AED 97,513
Annual cash flow
AED 14,487
Current DSCR
1.1×
03
Break-even thresholds
Each limit holds every other input constant. It is a sensitivity boundary—not a forecast or approval.
Rent for zero cash flowAED 133,903Rent for planning bufferAED 155,573Maximum vacancy14.7%Maximum mortgage rate5.6%Minimum down payment13.9%Maximum supported priceAED 2,297,133
04
Headroom ledger
+AED 16,097
above the rent floor
+9.7%
vacancy points before break-even
+1.4%
rate points before break-even
+11.1%
down-payment points above minimum
+AED 297,133
below the modeled price ceiling
Saved on this device only. No identity, bank document or personal financial data is stored.
The Legends review
Verify the evidence behind each threshold.
The property reference and a short threshold summary can carry into the enquiry. Your full local model is never sent automatically.
Illustrative sensitivity tool only—not a valuation, mortgage offer, lending standard, investment recommendation, income guarantee, legal or tax advice. The planning DSCR buffer is user-selected and is not a universal lender requirement. Rent, vacancy, charges, maintenance, other costs, finance eligibility and rate must be verified before any decision.
