Property tape
Value, debt, rent, occupancy, operating expense, and debt service sit in one consistent record.
Predictive analytics platform that transforms property investment data into actionable profit forecasts with real-time market analysis and portfolio optimization.
Technologies:
Illustrative portfolio data
Interactive product concept · Mock data
A redesigned demonstration of the tracker pattern: pick a synthetic asset, move the assumptions, and watch cash flow, coverage, and portfolio pressure update together. Every number is invented.
01 · Scenario preset
02 · Forecast horizon
03 · Assumptions
Asset value
₱73.7MMock current valueNOI / month
₱310.6KEffective rent − OpExCash / month
₱70.02KAfter debt serviceCap rate
5.06%Annual NOI / valueDSCR
1.29×NOI / debt serviceOccupancy
96.1%Rent-weightedForecast trace
Income bridge
Scheduled rent − vacancy − operating cost = NOI. NOI − debt service = cash flow. All figures are invented for the demo.
Property tape
Underwriting ledger
| Status | |||||||
|---|---|---|---|---|---|---|---|
| ₱15.4M | 100.0% | ₱69.60K | 5.42% | 1.33× | ₱17.40K | Stable | |
| ₱9.60M | 92.0% | ₱37.32K | 4.67% | 1.15× | ₱4.82K | Review | |
| ₱7.80M | 88.0% | ₱26.92K | 4.14% | 1.14× | ₱3.32K | Review | |
| ₱8.90M | 94.0% | ₱33.46K | 4.51% | 1.24× | ₱6.46K | Review | |
| ₱18.2M | 96.0% | ₱79.02K | 5.21% | 1.31× | ₱18.52K | Stable | |
| ₱13.8M | 100.0% | ₱64.30K | 5.59% | 1.44× | ₱19.50K | Stable |
All mock properties selected. Mock monthly NOI ₱310.6K, cash flow ₱70.02K, cap rate 5.06%, DSCR 1.29 times.
The interface pattern
The demo makes the source proposition tangible: organize property investment inputs, surface earnings pressure, model a forecast, and compare the portfolio without turning simulated numbers into case-study proof.
Value, debt, rent, occupancy, operating expense, and debt service sit in one consistent record.
Every asset resolves to the same scheduled rent → NOI → cash-flow logic.
Base, upside, and downside assumptions expose how the illustrative forecast changes.
Compare cap rate, coverage, occupancy, and cash position before choosing what needs attention.