Multifamily underwriting software
From rent roll to IRR in minutes.
Nivora turns a rent roll and a T-12 into an institutional underwriting model — pro forma, DSCR, and the full LP/GP waterfall, every assumption auditable. Below: one 104-unit deal, screened start to finish in the engine that will run yours.
Scene 1 of 6 · Intake
The documents arrive
A rent roll and twelve months of operating history. Drop them in — the AI reads every line.
Rent roll
T-12
104 units · 12 expense lines · structured in seconds
Scene 2 of 6 · Revenue
The property comes alive
104 doors across 4 floor plans — who pays what today, and what every lease becomes.
$1,433
avg in-place rent
$1,554
stabilized rent
$1,810,631
Year-1 effective gross income
Scene 3 of 6 · Operations
Twelve months of truth
The T-12 marshals into 12 normalized expense lines — management fee auto-calculated — and subtracts from income.
Effective gross income
$1,810,631
Operating expenses
− $853,813
$956,818
Net operating income
The number the rest of the deal stands on.
Scene 4 of 6 · Debt
The stress test
Now the loan pushes back. Can the income carry the debt?
$9.62M loan · 65% LTV · $464,726 Year-1 debt service
2.00×
Going-in DSCR · lender floor 1.20×
Clears the floor — with room to spare.
Scene 5 of 6 · Exit, month 60
The waterfall
The proceeds fall tier by tier — capital back first, then the pref, then the promote carves the upside.
Return of capital
$6,286,000
8% preferred return
$2,316,687
Profit split 70 / 30
$2,879,261
LP investors
$10,289,969
1.82× their money
GP sponsor
$1,875,689
fees + promote
Deep dive: the equity waterfall, explained →try the free calculator →
Scene 6 of 6 · Returns
The verdict
Everything the story built, assembled on one screen.
14.2%
Levered IRR
1.82×
Equity multiple
6.4%
Avg cash-on-cash
2.12×
Stabilized DSCR
From documents to decision — minutes, not days. Every number auditable, every assumption yours to change.
Sample deal · complete
That was one deal — screened in minutes.
The same engine, waterfall, and audit trail are waiting for yours.
Sample property — fictional, with illustrative assumptions. The math is the real engine.