Property tape
Value, debt, rent, occupancy, operating expense, and debt service sit in one consistent record.
Real estate tech · 2025 Case study / Real estate tech · synthetic data
Real Estate Earnings Tracker.
Predictive analytics platform that transforms property investment data into actionable profit forecasts with real-time market analysis and portfolio optimization.
TechnologiesReactTypeScriptPythonMachine learningPostgreSQLChart.js
Portfolio anatomy · 01Mock property earnings
Illustrative portfolio data
Scenario · BaseWhere the earnings go.
Portfolio value₱73.7M
Weighted occupancy96.1%
Coverage / DSCR1.29×
01 / Interactive product concept · mock data
One portfolio. Every earnings signal.
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 value
NOI / month₱310.6Keffective rent − OpEx
Cash / month₱70.02Kafter debt service
Cap rate5.06%annual NOI / value
DSCR1.29×NOI / debt service
Occupancy96.1%rent-weighted
Property tape
Click a card to drive every panelSelect a mock asset
Forecast trace
Monthly cash flow
Observed monthsForecast
Income bridge
Rent to cash
Scheduled rent₱436.0K
Vacancy loss−₱17.18K
Operating cost−₱108.2K
NOI₱310.6K
Debt service−₱240.6K
Cash flow₱70.02K
Scheduled rent − vacancy − operating cost = NOI. NOI − debt service = cash flow. All figures are invented for the demo.
Underwriting ledger
Property comparison
| Property ↕ | Value ↕ | Occupancy ↕ | NOI / mo ↕ | Cap rate ↕ | DSCR ↕ | Cash / mo ↕ | Status |
|---|---|---|---|---|---|---|---|
| Arca South 2BR | ₱15.4M | 100.0% | ₱69.60K | 5.42% | 1.33× | ₱17.40K | stable |
| BGC Studio | ₱9.60M | 92.0% | ₱37.32K | 4.67% | 1.15× | ₱4.82K | review |
| Cebu IT Park 1BR | ₱7.80M | 88.0% | ₱26.92K | 4.14% | 1.14× | ₱3.32K | review |
| Ortigas 1BR | ₱8.90M | 94.0% | ₱33.46K | 4.51% | 1.24× | ₱6.46K | review |
| Rockwell Loft | ₱18.2M | 96.0% | ₱79.02K | 5.21% | 1.31× | ₱18.52K | stable |
| Salcedo 1BR | ₱13.8M | 100.0% | ₱64.30K | 5.59% | 1.44× | ₱19.50K | stable |
Selected: All mock propertiesAll mock properties selected. Mock monthly NOI ₱310.6K, cash flow ₱70.02K, cap rate 5.06%, DSCR 1.29 times.Demo · synthetic data · not investment, tax, or legal advice
02 / The interface pattern
From property data to a decision.
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.
Earnings bridge
Every asset resolves to the same scheduled rent → NOI → cash-flow logic.
Scenario trace
Base, upside, and downside assumptions expose how the illustrative forecast changes.
Portfolio view
Compare cap rate, coverage, occupancy, and cash position before choosing what needs attention.
Release 06 / 07 · Real estate tech · 2025 Next release · Logistics Track & Trace System
Pixelmojo · AI product studio
Numbers your team can act on.
Dashboards earn their place when they change a decision. Bring us the data and the question it should answer.