Asset Burn HUD v70.0
● Cashflow: property.hud.cashflow.neutral
Net yield
4.58%
Cap rate
Monthly OpEx
$1,779.17
ExpenseMaintenance tax
Tax shield
$18,000.00per year
Depreciation offset
Yield Simulator
Cap rate, cashflow, and tax shield
$490,000
Down payment70%
Interest rate6.5%
Operational Deep Audit
Foreign Owner Tax
property.insight.tax.high
Audit Foreign Tax
Maintenance Reserve
property.insight.maintenance.stable
Scan Maintenance
Tax & Exit
Depreciation Shield
Model accelerated depreciation and tax shield.
Run Depreciation
RWA Token Audit
Compare on-chain NAV vs physical.
Audit Token
Local Deal Flow
Local advisors in property.city.tokyo.country can boost yield.
Sponsored