Investor View

Single Investor Scenario

Model an individual investor's returns from a specific dollar commitment. Optionally reinvest each token redemption into an identical new property to see the compounding effect over the original property's term.

Projections only. All figures are forward-looking estimates based on the inputs provided and assumed market performance. EdificeX is a market-performance-based solution — returns, token redemption values, rent income, and property appreciation are not guaranteed and may differ materially from the projections shown. This tool is for informational purposes only and does not constitute financial, investment, or legal advice.

Fees & Assumptions

EdificeX Fees

Platform fee (buyer, one-time)1.0%
Investor transaction fee (one-time)2.0%
Rent management fee (monthly)2.0%

Model Assumptions

Annual appreciation3.5%
Annual rent increase3.0%
Property tax (annual)2.1%
Insurance (annual)0.6%
Maintenance reserve (annual)0.7%

Investment Amount ($):Total dollars you're committing. Your ownership stake = your dollars ÷ the appraised pool value at your entry month.

Entry Month (0 = at launch):Month you buy in (month 0 = closing day). Earlier entry gives more exposure to rent and appreciation from the start.

Exit Month (blank = hold to full term):Month your remaining tokens are liquidated at the prevailing appraised price and cash is returned to you.

Custom Rent Fee % (blank = use property default):EdificeX's fee as a % of gross rent on your investor position. Deducted from rent before it is distributed to you.

Reinvest token redemptions into a new identical propertyWhen on, cash from the buyer's monthly token redemptions is reinvested in new tokens at the current price, compounding your returns.

Property Value ($):The full market value of the property being tokenized. All calculations — tokens, rent, and expenses — flow from this number.

Buyer Down Payment (%):Percentage of the property value the buyer pays upfront. Reduces the number of tokens they need to redeem over the payoff period.

Total TokensAuto-calculated at $50 per token from the property value. Each token = a $50 share of equity, redeemed monthly by the buyer until full ownership.

— tokens @ $50 / token

Annual Appreciation (%):Expected annual % increase in property value. Drives token price appreciation and the terminal value at the end of the payoff period.

Monthly Rent ($):The fixed monthly rent the buyer pays. Grows each year by the rent increase rate below.

Annual Rent Increase (%):How much rent rises each year. 2% means a $3,000/month rent becomes $3,060 the following year.

% / yr

Payment Mode:How the buyer repays their token balance: over a fixed number of months (time-based) or a fixed monthly dollar amount (amount-based).

Term (months):Target months to fully redeem all tokens. EdificeX calculates the required monthly payment from this term.

Monthly HOA ($):Monthly HOA dues in dollars. Deducted from rental income as an operating expense before returns are distributed.

Annual Insurance (%):Annual homeowner's insurance as a % of property value. An operating expense that reduces net rental income.

Annual Maintenance (%):Annual maintenance reserve as a % of property value. An operating cost that reduces net rental income.

Annual Property Tax (%):Annual property tax as a % of assessed value. Reduces rental income and is partly deductible in the mortgage comparison.

Enter your investment amount and run the scenario.

Total Investor Position Over Time Total capital at work each month: cash returned to date plus equity still held. Always ≥ your initial investment from day one.

Where your money lives each month: cash already returned (rent + token redemptions, net of expenses + fee) plus equity still held in the property. The total starts at your initial investment and grows from day one — you never go “underwater.”

Annual ROI — Rent + Appreciation Two return streams per year: net rent yield (income) and token price appreciation (capital gain). The orange line shows the combined total.

Stacked bars show the two return streams per year: net rent yield (income) and token-price appreciation (capital gains). The orange line is the combined total; the dashed line marks the lifetime average.

Capital You Can Redeploy Cumulative token redemption cash split into principal returned and appreciation profit — capital you can reinvest without touching your remaining equity.

Cumulative cash freed up via token redemptions, split into principal returned (your original cost basis) and profit from appreciation (capital gains). This is dry powder you can reinvest in other properties without touching your remaining equity.

Monthly Income Breakdown Month-by-month rent inflow and token redemption cash — shows how your income mix shifts as the buyer redeems tokens over time.

Single Investor Scenario

Reinvestment Summary Each token redemption is reinvested in a fresh identical property the following month. Children are capped at the original property's last month and then liquidated.

Total Investor Position Over Time Total capital at work each month: cash returned to date plus equity still held. Always ≥ your initial investment from day one.

Annual ROI — Rent + Appreciation Two return streams per year: net rent yield (income) and token price appreciation (capital gain). The orange line shows the combined total.

Capital You Can Redeploy Cumulative token redemption cash split into principal returned and appreciation profit — capital you can reinvest without touching your remaining equity.

Monthly Income Breakdown Month-by-month rent inflow and token redemption cash — shows how your income mix shifts as the buyer redeems tokens over time.

Annual Schedule Year-by-year cashflow detail for your investor position: rent, redemptions, expenses, fees, and equity balance.

Single Investor Scenario

Reinvestment Summary ?Each token redemption is reinvested in a fresh identical property the following month. Children are capped at the original property's last month and then liquidated.

Total Investor Position Over Time ?Total capital at work each month: cash returned to date plus equity still held. Always ≥ your initial investment from day one.

Annual ROI — Rent + Appreciation ?Two return streams per year: net rent yield (income) and token price appreciation (capital gain). The orange line shows the combined total.

Capital You Can Redeploy ?Cumulative token redemption cash split into principal returned and appreciation profit — capital you can reinvest without touching your remaining equity.

Monthly Income Breakdown ?Month-by-month rent inflow and token redemption cash — shows how your income mix shifts as the buyer redeems tokens over time.

Annual Schedule ?Year-by-year cashflow detail for your investor position: rent, redemptions, expenses, fees, and equity balance.

Reinvestment Summary Each token redemption is reinvested in a fresh identical property the following month. Children are capped at the original property's last month and then liquidated.

Total Investor Position Over Time Total capital at work each month: cash returned to date plus equity still held. Always ≥ your initial investment from day one.

Annual ROI — Rent + Appreciation Two return streams per year: net rent yield (income) and token price appreciation (capital gain). The orange line shows the combined total.

Capital You Can Redeploy Cumulative token redemption cash split into principal returned and appreciation profit — capital you can reinvest without touching your remaining equity.

Monthly Income Breakdown Month-by-month rent inflow and token redemption cash — shows how your income mix shifts as the buyer redeems tokens over time.

Annual Schedule Year-by-year cashflow detail for your investor position: rent, redemptions, expenses, fees, and equity balance.