Analyze
Underwrite Canadian private JV deals with visible assumptions, scenario comparison, and one-at-a-time sensitivity. Deterministic math only — no guaranteed returns.
Institutional Deal Analyzer
Sample Base assumptions are loaded as a visible starting point. Edit any field — values are never silently changed. Saved deals lock acquisition underwriting on that version. This is software analysis, not investment advice, and does not promise returns.
Snapshots persist in this browser until the server DB is available. Acquisition underwriting locks on save — create a new version to change purchase price or closing costs.
No saved deals yet.
Freeze the current underwriting snapshot for Capital Partners. Save the deal first. Qualified status requires Math Gatekeeper Capital Network allow.
Save this analysis to enable passport generation.
Every field you enter stays visible. The engine does not silently rewrite your inputs. Operating expenses must exclude debt service.
Deterministic decimal math. NOI excludes debt service. Not investment advice.
NOI (excludes debt service) (SYSTEM_CALCULATED) · CAD/year
Cap rate = NOI / Purchase price (SYSTEM_CALCULATED) · decimal
Allowed for Capital Network presentation (subject to verification and diligence).
Deterministic score from metrics only — not a recommendation.
50 / fair
All three assumption sets stay visible. Base is never overwritten when Bear or Bull change.
| Metric | Bear | Base | Bull |
|---|---|---|---|
| NOI | $53,200.00 | $65,600.00 | $78,250.00 |
| Cash flow | $586.90 | $12,986.90 | $25,636.90 |
| Cash-on-cash | 0.20% | 4.33% | 8.55% |
| DSCR | 1.01 | 1.25 | 1.49 |
| Equity multiple | 0.44 | 1.86 | 3.27 |
| IRR | -15.18% | 14.03% | 29.25% |
One-at-a-time shocks against the visible Base. Base assumptions are not rewritten.
| Driver value | NOI | Δ NOI | IRR | Cash flow |
|---|---|---|---|---|
| 86400.00 | $56,480.00 | -$9,120.00 | 3.27% | $3,866.90 |
| 91200.00 | $61,040.00 | -$4,560.00 | 9.05% | $8,426.90 |
| 96000.00 | $65,600.00 | $0.00 | 14.03% | $12,986.90 |
| 100800.00 | $70,160.00 | +$4,560.00 | 18.46% | $17,546.90 |
| 105600.00 | $74,720.00 | +$9,120.00 | 22.46% | $22,106.90 |
Base purchase price remains $1,000,000.00; shocks are applied on clones only.
Purple Ring
Potential Opportunity Signal — requires due diligence. Not verified. Toggle signals or detect keyword hints from notes. Hints are not verification.
AI Investment Committee
Structured diligence review. Not investment advice. Does not compute financial metrics — figures cited come from the deterministic analyzer.
Devil's Advocate review only. Not investment advice. Financial figures cited are from the deterministic Deal Analyzer (decimal.js) — AI does not authoritatively compute NOI, IRR, DSCR, or other metrics. Does not promise returns.
Generated by deterministic rules
Capital Mandate
Anonymized Buy Box alerts against sample mandate profiles. Capital identity and exact liquidity stay private. Alerts require diligence — they are not match confirmations.
Mandate profile A
Capital identity and exact liquidity remain private until a mutual workflow. This is an alert hook only — not a match confirmation.
Save this analysis when signed in, then score it against Capital Buy Boxes and open a Decision Room.
Integrations use provider interfaces with mocks and production shells. Listing data never comes from scraping REALTOR.ca, MLS sites, or Centris. Estimates are never shown as verified. Secrets never ship in this panel.
listings
Licensed listing search (fixture / Repliers shell). Never scrapes public MLS sites.
Disabled — credentials or approval required
Transactional email (Resend) — server send only.
Disabled — credentials or approval required
payment
Stripe Billing shell — secrets remain server-only.
Live
identity
Identity verification shell.
Disabled — credentials or approval required
rentalMarket
CMHC rental market adapter.
Mock / development