Each view models the same underlying loan structure ($328,567 mortgage @ 7.625% + $70,635 HELOC @ 10.20%) but emphasizes a different question. Pick the one that matches what you're trying to answer.
All seven series on one chart with custom event support — add repairs, upgrades, or vacancies and watch every line shift together. Best for telling the whole story at a glance.
Year-by-year model with rent growth (2.5%/yr from Y3), appreciation, and rising taxes & insurance. Three milestones flagged: stable, profitable, worth it.
The original multi-chart breakdown — loan balances, cumulative HELOC interest, monthly cash flow, and cumulative personal cash position. Uses fixed rents and the $250 insurance correction.
Tracks three running totals: personal funds in, cash flow toward HELOC, and cash flow back to you post-HELOC. Best for answering "when do I get repaid?"
Push every assumption to its breaking point — tax shocks, insurance crises, extended vacancy, 2008-style crash. Sliders for rent growth, expense escalation, refi rate, HELOC acceleration. Shows when the deal survives and when reserves get eaten.