The real numbers — not the seller's numbers

Most tools price what it costs to buy a property. RendiScore prices what it costs to own one.

Every listing and every other calculator shows you the investment case: price, financing, expected rent. RendiScore is built around the one thing they all leave out — the real ongoing cost of running the property, maintenance and reserves included — because that's what actually decides your cash flow and return.

Free to use on one property at a time. €39 one-time purchase unlocks saving & comparing properties.

Real costs, not just investment costs — reserves and maintenance are priced in automatically MIRR, not just cap rate — a return measure that accounts for the reserve, not just the mortgage Every property, side by side — clear KPIs and a real comparison view, not a spreadsheet
See it in action

A real listing, run through RendiScore

Not a cherry-picked success story — an honest example of the gap between what a listing implies and what the numbers actually say.

2-Zimmer apartment, 70 m² — Wohnimmobilie€300,000 purchase price · €12.00/m² asking rent · 20% down, 80% LTV at 4.0%
23
Score
RendiScore

On paper this looks like an ordinary Leipzig-style buy: €300k for 70 m², renting at €12/m². Run it through RendiScore and the picture sharpens: the breakeven rent is €1,346/month — €531 more than the €815 you'd realistically collect. That gap shows up immediately as negative cash flow, and the first year needs €95,863 in cash once closing costs and reserves are counted, not just the €60,000 downpayment. It isn't a bad property — the 10-year return is real — but it's not what the listing implied, and you'd want to know that before making an offer.

Breakeven rent needed
€1,346/mo
Expected rent, year 1
€815/mo
Cash flow, year 1 (after tax)
−€266/mo
Cash needed, year 1
−€95,863
Total return after 10 years
€56,706
CAGR after 10 years
2.85%
MIRR incl. reserves
7.93%
Total capital in, through yr 11
−€165,194
What most listings — and most calculators — leave out: the −€266/month cash flow above is already after a real tax refund — deducting mortgage interest, building depreciation (AfA), and operating costs against your German income tax turns a €531/month pre-tax shortfall into €266. But that's still not the real number. Once the maintenance and reserve fund every rental needs is properly funded — the part almost nothing else calculates — the true monthly cash flow is €965 negative, not €266. That's why this property needs €95,863 in year 1, not just the €60,000 downpayment — and that figure already nets out a €2,520 tax rebate on the deductible share of closing costs, on top of the reserve funding. It's also why "total capital in" is still €165,194 negative after 11 years of collecting rent: this property doesn't pay you back in cash along the way — it pays you back at sale, which is what the return figures below actually capture.

RendiScore also has a dedicated section for modeling renovation costs and their own tax deductibility, for properties that need work before they're rentable — not used in this particular example.

Why we show three return numbers, not one

CAGR (2.85%) is the naive number — but it understates the cash actually tied up, because it ignores the reserve fund sitting alongside your equity. CAGR incl. reserves (5.11%) counts that reserve as capital invested — more honest, but still assumes it earns nothing. MIRR incl. reserves (7.93%) also credits that reserve for compounding at a bank rate while it waits to be used. Your realistic expected return sits between the two reserve-aware numbers, not at whichever single figure looks best on a listing.

Why the blended score, not a cap rate

RendiScore's headline number blends CAGR, CAGR incl. reserves, and MIRR incl. reserves — plus your cash-flow cushion and leverage risk — into one 0–100 score. A property with an attractive rent-per-m² can still score low if it needs more leverage or thinner reserves to get there; a plainer-looking one can score higher on cash-flow safety alone. That's the point: two properties that look similar on paper can score very differently once reserves and risk are priced in.

Property Comparison — unlocked after purchase
RendiScore's Compare tab showing two properties side by side, with RendiScore, return, cash flow, and reserve-aware metrics for each Full 3-property comparison, every section expanded (PDF) →
Computed live by RendiScore's own 30-year projection engine — nothing about this example is hypothetical. Run your own property →
What makes RendiScore different

Four things nothing else does — everything else is table stakes

Cash flow, financing, and tax handling are things any decent calculator should get right. These are the parts that actually change your decision.

Real cost calculationThe big one

Every listing and most calculators stop at mortgage vs. rent. RendiScore also prices in the maintenance and reserve fund every rental actually needs — which is usually the difference between a listing's numbers and the real ones. See it in the worked example above: a €266/month shortfall becomes €965 once reserves are counted honestly.

MIRR, not just cap rateReturn

RendiScore blends CAGR, CAGR incl. reserves, and MIRR incl. reserves into one return figure — instead of the single flattering number a cap rate or simple ROI gives you. It's the difference between a return that looks good on a listing and one you'd actually get.

Every KPI, one screenClarity

Breakeven rent, year-1 cash needed, 10-year return, cap rate — computed and laid out clearly, instead of buried across tabs in a spreadsheet you built yourself.

Save & compare propertiesCompare

Save every property you evaluate and compare them side-by-side on the metrics that matter — the same real comparison view shown further up this page.

Also included:

Stress testRisk

Model a one-off unplanned cost in any year — a special assessment, a boiler replacement, a vacancy gap — and see exactly how it moves your cash flow and returns, drawn from your reserve fund first.

Sondertilgung modelingFinancing

Model real extra principal payments against a specific loan, in specific years, the way German mortgages actually let you pay them down — and see the compounding effect on your equity.

Capital-gains-tax timingTax

Germany's §23 EStG exempts private property sales from capital gains tax after 10 years. RendiScore tracks that date for every property and flags the first CGT-free year to sell.

Refinancing calculationsStrategy

See your equity pull-out potential at any year — how much you could refinance out of a property as it appreciates and your loan amortizes, without selling.

30-year projectionCore

Year-by-year cash flow, loan balance, property value, and after-tax returns for up to 30 years — not just a single "cap rate" snapshot.

Renovation & deductions modelingTax

Add each renovation item with its own year, cost, and financing. RendiScore tracks Germany's 15%-Grenze (§6 Abs. 1 Nr. 1a EStG) automatically, so you know whether a cost is immediately deductible (Sofort) or has to be capitalized into the AfA basis — and models the effect on your cash flow and returns either way.

Pricing

One purchase. Yours for good.

No subscription, no recurring fee, no account required to start.

€39
  • Full 30-year projection engine, unlimited use
  • Stress test, Sondertilgung modeling, CGT timing, refinancing calculations
  • Save unlimited properties & compare them side-by-side
  • Works on up to 5 devices
  • One-time purchase — no subscription, ever
Try it free, buy when ready →

The calculator itself is free to try on one property. Purchase only unlocks saving & comparing multiple properties.

Who built this

Built by expats who bought German property themselves — and got burned by realtor numbers first

RendiScore was built and reviewed by a small group of expats from different countries, all living in Germany, all real estate investors ourselves. Between us we've read the books, researched the market, and bought property here — and before this, each of us had already built our own spreadsheet or tool just to make sense of a listing.

Every one of us found real mistakes along the way — return figures that quietly left out reserves, cash-flow projections that assumed the mortgage was the only cost, a "great deal" that stopped looking great once maintenance was priced in. We combined what we'd each learned — and each gotten wrong the first time — into one tool.

"We want to show the real numbers — not the numbers shown by the people selling you the property."
Not financial, tax, or legal advice. RendiScore produces estimates for informational purposes only, based on the numbers you enter and the assumptions you choose. It is not a substitute for advice from a licensed Steuerberater, financial advisor, or lawyer. See the Methodology page in the app for how each figure is calculated.