Unified scenario model
Olmos duplex — seven series on one chart. Adjust sliders or add events to see the full deal shift in real time.
HELOC paid off
—
From start of loan
Total HELOC interest
—
Lifetime carrying cost
Peak personal capital
—
Max cash out-of-pocket
Year-10 equity
—
Property value − mortgage
Extra to HELOC from personal
Balances ($)
Mortgage
HELOC
Equity
Personal capital
Monthly ($)
Rent
Tax
Net cash flow