⌂ Mortgage Coverage Analysis
Months of Payments Covered
Loading...
Bitcoin value ÷ monthly payment
Outstanding Debt
Loading...
Loading...
Interest Rate
Loading...
Fixed rate
Monthly Interest
Loading...
Interest portion
Monthly Principal
Loading...
Principal portion
Total Monthly Payment
Loading...
30-year amortization
Annual Debt Service
Loading...
Click for amortization schedule
Balloon Date
Loading...
Loading...
Equity
Loading...
Click to toggle
Loan-to-Value (LTV)
Loading...
Debt ÷ RE Value
◈ Bitcoin Real Estate Ratio (BRR)
BRR Ratio
Loading...
Real Estate to Bitcoin
Annual Cash Flow (NOI)
Loading...
Click for projections
Net Income
Loading...
After debt service
Cap Rate
%
Edit to recalculate
Real Estate Value
Loading...
NOI ÷ Cap Rate
Total Portfolio
Loading...
Combined assets
Bitcoin Allocation
Loading...
Loading...
BTC to 10% Target
Loading...
Loading...
BTC to 50% Target
Loading...
Loading...
BTC to 99% Target
Loading...
Loading...
Portfolio Allocation Visualization
Bitcoin: Loading...
Real Estate: Loading...
⊕ Consolidated Financials
Real Estate NOI
Loading...
Annual cash flow
STRC Dividends
Loading...
Annual dividend income
Total Gross Income
Loading...
Combined income streams
RE Mortgage Debt
Loading...
3.66% fixed
STRC Loan
Loading...
6.00% unsecured
Total Debt
Loading...
Combined liabilities
RE Annual Debt Service
Loading...
Mortgage payments/year
STRC Annual Interest
Loading...
Interest payments/year
Total Annual Debt Service
Loading...
Combined annual payments
RE Net Income
Loading...
After debt service
STRC Net Income
Loading...
After interest
Total Net Annual Income
Loading...
Combined net cash flow
Income vs Debt Service Coverage
Gross Income: Loading...
Debt Service: Loading...
Coverage Ratio: Loading...
◉ Purchase History
← Swipe to view all columns →
| Date |
Satoshis |
BTC Price |
Cost |
Total Sats |
Sats/Sq Ft |