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 is 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 and the AI reads every line.
Rent roll
T-12
104 units · 12 expense lines · every value mapped
Scene 2 of 6 · Revenue
The rent roll, door by door
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, twelve lines
The T-12 normalizes into 12 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
The loan is sized and the payment is set. NOI has to cover it.
$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
Sale proceeds distribute in order: capital back, then the preferred return, then the promote splits what remains.
Return of capital
$6,286,000
8% preferred return
$2,321,964
Profit split 70 / 30
$2,403,547
LP investors
$9,661,448
1.71× their money
GP sponsor
$2,033,775
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.
13.2%
Levered IRR
1.75×
Equity multiple
6.3%
Avg cash-on-cash
2.14×
Stabilized DSCR
From documents to decision in minutes, with every number auditable and every assumption yours to change.
Sample deal · complete
That was one deal, screened in minutes.
The same engine and audit trail are waiting for yours.
Sample property — fictional, with illustrative assumptions. The math is the real engine.