Texas Investor Planning Tool

    Rental Portfolio Planner

    Build a property-by-property projection using realistic acquisition timing, operating expenses, financing, and multiple appreciation scenarios.

    Rental Portfolio Planner

    Model purchase timing, operating costs, debt service, equity, and estimated pre-tax cash flow.

    Properties
    Gross rent
    $2,100/mo
    Operating expenses
    $1,088/mo
    Debt service
    $1,260/mo
    Estimated cash flow
    -$248/mo
    0 means this year.
    Gross rent
    $2,500/mo
    Operating expenses
    $1,325/mo
    Debt service
    $1,730/mo
    Estimated cash flow
    -$555/mo
    Projected at Age 60
    Estimated pre-tax cash flow
    $980/mo
    Goal progress
    20%
    Future down payments
    $65,000
    Excludes closing costs and reserves
    Appreciation scenarioProjected valueProjected debtProjected equity
    Conservative (2%)$863,714$262,947$600,767
    Moderate (4%)$1,235,627$262,947$972,680
    Optimistic (6%)$1,757,113$262,947$1,494,167

    Educational projection only. Results are pre-tax and do not include income taxes, depreciation recapture, transaction costs, closing costs, financing changes, major uninsured losses, or every ownership expense. Appreciation, rent growth, expenses, occupancy, and financing are assumptions, not guarantees.

    FAQ · Portfolio Planning

    What This Projection Can and Cannot Tell You

    What does estimated cash flow include?

    The planner subtracts property taxes, insurance, HOA dues, owner-paid utilities, vacancy, maintenance, capital reserves, management, and debt service from gross rent. It is a pre-tax planning estimate, not an accounting statement.

    Why does each future property need a purchase year?

    A property bought five years from now should not receive five years of appreciation, rent growth, or mortgage paydown before it is owned. Purchase timing keeps the projection from overstating results.

    Why show three appreciation scenarios?

    No one knows future appreciation. Conservative, moderate, and optimistic views show how heavily the projected equity depends on that assumption.

    Does future cash needed include everything required to close?

    No. The displayed amount includes planned down payments only. Closing costs, prepaid items, repairs, lender-required reserves, and post-closing liquidity should be planned separately.

    Is this a promise that my retirement strategy is on track?

    No. It is an educational model based on the assumptions entered. Financing, taxes, property performance, market conditions, and personal plans can change.

    Clear mortgage guidance. A strategy built around you.

    Texas mortgage guidance for homebuyers, veterans, professionals, and investors who want confident decisions without the pressure.

    Shalanda Smith, NMLS #554554

    Keys by Shalanda is the personal brand of Shalanda Smith, operating under Secure Choice Lending, NMLS #1689518. Licensed in Texas by the Texas Department of Savings and Mortgage Lending.

    Company office: 1650 Spruce St., Suite 500, Riverside, CA 92507 · Serving homebuyers across all of Texas

    Texas SMLNMLS Consumer Access

    Texas Consumer Complaint Notice

    Consumers wishing to file a complaint against a mortgage banker or licensed mortgage loan originator should contact the Texas Department of Savings and Mortgage Lending, 2601 North Lamar, Suite 201, Austin, Texas 78705. Toll-free: 1-877-276-5550. sml.texas.gov

    All loans are subject to credit approval. Rates and terms are subject to change without notice. This is not a commitment to lend.

    Equal Housing Opportunity
    © 2026 Keys by Shalanda. All rights reserved.