EstateLogix
Scenario analysis
IRR
6.8%
MOIC
1.37x
Real estate investment intelligence
Modelthe property.Understandthe investment.
EstateLogix turns property data into professional investment analysis — from acquisition and cash flow to IRR, MOIC, financing and exit.
Property → data
A-204Selected unit
Model connected
IRR
6.8%
MOIC
1.37x
YR 1 cash yield
2.0%
Exit value
$1.48M
Single asset → Complete developmentScroll to explore
Live product proof
Not another ROI calculator.
EstateLogix models acquisition, financing, operations, cash flow and exit in one connected analysis. Adjust the demonstration and watch the investment case recalculate.
Illustrative propertyLive demo
Acquisition
Acquisition costs
3.0%
Interest rate
6.25%
Operations
Gross annual rent
$96,000
Vacancy
6.0%
Rent growth
3.0%
Expense inflation
2.5%
Investor IRR
6.8%
MOIC
1.37x
Equity
$562,500
Investor IRR
6.8%
MOIC
1.37x
Year 1 cash yield
2.0%
Exit value
$1,484,608
Total project cost$1,312,500
Debt$750,000
Equity required$562,500
Net exit proceeds$697,493
Total distributions$771,609
Illustrative projection only. Results change with assumptions and are not investment advice.
Scenario modelling
One property. Three possible futures.
Stress-test the investment before presenting it. Every scenario changes the assumptions, cash flow and exit outcome together.
Projected investor cash flow
base case
6.8%
Modelled IRR
Initial equity
$562,500
Annual cash flow
$10,985
Exit proceeds
$697,493
Smart assistance
Start with smarter assumptions.
EstateLogix can suggest market-typical starting assumptions based on asset class and location, while keeping you fully in control of every figure.
Assumption assistantHuman controlled
Asset class
Residential (Single Unit)
Location
Amsterdam, Netherlands
Suggestions are analytical starting points, not investment advice. Verify every assumption before publishing.
Investment structures
One engine. Multiple investment structures.
Model the complete property, then express the same connected economics at an investor-share level without changing the underlying assumptions.
Full property
$1,250,000
Investment required
$562,500
IRR
6.8%
MOIC
1.37x
Exit proceeds
$697,493
Ownership allocation
Illustrative property
100% property
One investor position1 × 100%
Development intelligence
One development.
Every unit modelled.
Upload a complete unit schedule and turn an entire development into consistent, investor-ready financial models.
Excel / CSV
Development
80 units
80 models
One matrix
Project Investment Matrix
Sort
| Unit | Price | Equity | ▾ IRR | MOIC | Cash yield |
|---|---|---|---|---|---|
| A301 | $210K | $95K | 9.1% | 1.55x | 6.4% |
| A302 | $225K | $101K | 8.8% | 1.53x | 6.2% |
| A202 | $195K | $88K | 8.7% | 1.51x | 6.1% |
| A201 | $180K | $81K | 8.2% | 1.46x | 5.8% |
Development-wide analysis
Compare every unit.
Surface the strongest opportunities.
Unit schedule comparison80 models · one matrix
Stop maintaining dozens of separate investment spreadsheets.
Explore developersInvestor reporting
From analysis to investor-ready.
Turn sophisticated modelling into clear investor-facing analysis: property summary, investment required, returns, cash flow, exit and scenario comparison.
EstateLogix
Cash flow projection
IRR
9.0%
MOIC
1.55x
EstateLogix
Investment summary
IRR
7.0%
MOIC
1.45x
Built for the work
One platform. Different real estate decisions.
The same connected engine supports individual assets, advisory workflows, complete developments and investment platforms.
Investors
Analyse individual property opportunities.
IRR · MOIC · Cash flow
Real estate professionals
Turn property data into professional investment analysis.
Model · Compare · Present
Developers
Model complete developments and compare every unit.
80 units · One matrix
Investment platforms
Use EstateLogix as configurable modelling infrastructure.
Structured · Auditable · Scalable
From property to investment case
Every number connected.
Change an assumption and EstateLogix recalculates the investment. The financial logic remains connected from the property brief to the investor-facing output.
01
Property
02
Purchase price
03
Financing
04
Operations
05
Expenses
06
Cash flow
07
Exit
08
IRR + MOIC
09
Investor report
IRRMOICCash yieldEquityDebtRentExpensesAppreciationExit valueDistributionsIRRMOICCash yieldEquityDebtRentExpensesAppreciationExit valueDistributions
Platform capabilities
Built for the complete investment workflow.
Acquisition, financing, operations, ownership structures, development analysis and investor reporting sit within one professional workspace.
01
Acquisition modelling
02
Debt & equity
03
Rental operations
04
Expense modelling
05
Cash flow
06
IRR + MOIC
07
Cash yield
08
Scenario analysis
09
Exit modelling
10
Full ownership
11
Fractional ownership
12
AI assumption assistant
13
Investor reports
14
Development modelling
15
Bulk unit analysis
16
Project investment matrix
Product structure
A plan for the way you model.
Start with individual opportunities, then add team, development and infrastructure capabilities as your workflow grows.
Individual
Individual property analysis
Professional
Advisors and real estate professionals
Developer
Complete developments and bulk-unit modelling
Developer Pro
Advanced development, fractional and white label
Enterprise
Configurable infrastructure for large organizations
Stop guessing.
Start modelling.
Turn property data into a complete investment case with EstateLogix.