Blockchain Data · x402

Cash-on-cash return calculator for real estate investing

Cash-on-cash return calculator for real estate investing. Runs a full multi-year deal analysis (per-category rent/expense growth, a sale scenario, IRR) and headlines the first-year cash-on-cash return: operating cash flow divided by invested cash.

by x402.outpimp.com · discovered, not yet claimed by its owner · updated 2026-08-30

Mirrored from Coinbase's public x402 Bazaar. The description is the provider's own text and has not been reviewed here; the payment requirements are copied as published.

What it does

Tags: bazaar · builder-code · eip2612GasSponsoring · erc20ApprovalGasSponsoring

Use with an agent

Discover. Agents find this listing with GET https://bazaar.saylorinnovations.com/discovery/search?query=…, the MCP tool search_resources, or /discovery/resources.
Inspect. Fetch /resources/8401.json for the price and payment options.
Pay. Call GET https://x402.outpimp.com/cashOnCashReturnCalculator. The provider answers 402 with its payment requirements. An x402 client signs one of the options below and retries with PAYMENT-SIGNATURE.
Execute. The provider returns 200 with the data. Agent Bazaar is not in the request path and never sees your payment.

For humans

You don't need an account or an API key; you need a wallet holding a small amount of USDC on Base, Solana, and an x402-capable client (see the examples below). Call the endpoint unpaid first to see exactly what it asks for.

Pricing & payment

Price: $0.01 / request
Protocol: x402 v2
Auth: No account or API key. Pay per request.
Networks: Base, Solana
Uptime: 1 of the last 1 checks answered
Calls (30d): 3 · 1 unique payers (third-party data from the public x402 Bazaar)

x402 payment requirements

Scheme	Network	Asset	Amount	Pay to	Timeout
exact	Base eip155:8453	USDC	$0.01	0x548eFd4f4d4A5C3669dbb4CBB2B1A637FeeEc5F6	300s
exact	Solana solana:5eykt4UsFv8P8NJdTREpY1vzqKqZKvdp	USDC	$0.01	APer2AbhckyMWyJanW2MZ2eRLcpL9Lmhks8rkmXfqjRG	300s

accepts[] (raw JSON)

[
  {
    "scheme": "exact",
    "network": "eip155:8453",
    "payTo": "0x548eFd4f4d4A5C3669dbb4CBB2B1A637FeeEc5F6",
    "asset": "0x833589fCD6eDb6E08f4c7C32D4f71b54bdA02913",
    "amount": "10000",
    "amountUsd": 0.01,
    "maxTimeoutSeconds": 300
  },
  {
    "scheme": "exact",
    "network": "solana:5eykt4UsFv8P8NJdTREpY1vzqKqZKvdp",
    "payTo": "APer2AbhckyMWyJanW2MZ2eRLcpL9Lmhks8rkmXfqjRG",
    "asset": "EPjFWdd5AufqSSqeM2qN1xzybapC8G4wEGGkZwyTDt1v",
    "amount": "10000",
    "amountUsd": 0.01,
    "maxTimeoutSeconds": 300
  }
]

Schemas

Output schema (JSON Schema)

{
  "bazaar": {
    "info": {
      "input": {
        "body": {
          "annualInsurance": 0,
          "annualMaintenance": 0,
          "annualPropertyTaxes": 0,
          "closingCosts": 0,
          "downPaymentPercent": 0.2,
          "hoaAnnualIncrease": 0,
          "holdingLengthYears": 2,
          "insuranceAnnualIncrease": 0,
          "interestRate": 0,
          "loanTermYears": 10,
          "maintenanceAnnualIncrease": 0,
          "monthlyHOA": 0,
          "monthlyRent": 2000,
          "otherAnnualExpenses": 0,
          "otherAnnualIncrease": 0,
          "propertyManagementFeeRate": 0,
          "purchasePrice": 200000,
          "rehabCosts": 0,
          "rentAnnualIncrease": 0,
          "saleExpensesRate": 0,
          "salePrice": 200000,
          "taxesAnnualIncrease": 0,
          "vacancyRate": 0
        },
        "bodyType": "json",
        "method": "POST",
        "type": "http"
      },
      "output": {
        "example": {
          "data": {
            "firstYear": {
              "NOI": 24000,
              "capRate": 0.12,
              "cashFlow": 8000,
              "cashOnCashReturn": 0.2
            },
            "investedCash": 40000,
            "irr": 0.5177,
            "monthlyMortgagePayment": 1333.33,
            "params": {
              "annualInsurance": 0,
              "annualMaintenance": 0,
              "annualPropertyTaxes": 0,
              "closingCosts": 0,
              "downPaymentPercent": 0.2,
              "hoaAnnualIncrease": 0,
              "holdingLengthYears": 2,
              "insuranceAnnualIncrease": 0,
              "interestRate": 0,
              "loanTermYears": 10,
              "maintenanceAnnualIncrease": 0,
              "monthlyHOA": 0,
              "monthlyRent": 2000,
              "otherAnnualExpenses": 0,
              "otherAnnualIncrease": 0,
              "propertyManagementFeeRate": 0,
              "purchasePrice": 200000,
              "rehabCosts": 0,
              "rentAnnualIncrease": 0,
              "saleExpensesRate": 0,
              "salePrice": 200000,
              "taxesAnnualIncrease": 0,
              "vacancyRate": 0
            },
            "sale": {
              "impliedAnnualGrowthRate": 0,
              "netProceeds": 72000,
              "totalProfitAfterSale": 48000
            },
            "totals": {
              "NOI": 48000,
              "expenses": 0,
              "mortgagePayments": 32000,
              "operatingCashFlow": 16000,
              "rentalIncome": 48000
            },
            "yearByYear": [
              {
                "NOI": 24000,
                "annualCashFlow": 8000,
                "annualCoCReturn": 0.2,
                "annualExpenses": 0,
                "annualIncome": 24000,
                "annualMortgagePayment": 16000,
                "interestPortion": 0,
                "loanBalance": 144000,
                "principalPortion": 16000,
                "totalEquity": 56000,
                "year": 1
              }
            ]
          },
          "ok": true
        },
        "type": "json"
      }
    },
    "schema": {
      "$schema": "https://json-schema.org/draft/2020-12/schema",
      "properties": {
        "input": {
          "additionalProperties": false,
          "properties": {
            "body": {
              "properties": {
                "annualInsurance": {
                  "description": "Annual landlord insurance in the first year.",
                  "type": "number"
                },
                "annualMaintenance": {
                  "description": "Annual maintenance budget in the first year.",
                  "type": "number"
                },
                "annualPropertyTaxes": {
                  "description": "Annual property taxes in the first year.",
                  "type": "number"
                },
                "closingCosts": {
                  "default": 0,
                  "description": "Closing costs. Default 0.",
                  "type": "number"
                },
                "downPaymentPercent": {
                  "description": "Down payment as a fraction of purchase price (0-1). Use 1 for an all-cash purchase.",
                  "type": "number"
                },
                "hoaAnnualIncrease": {
                  "default": 0.03,
                  "description": "Annual HOA fee growth rate, as a fraction. Default 0.03.",
                  "type": "number"
                },
                "holdingLengthYears": {
                  "description": "Number of years you plan to hold the property before selling (1-50).",
                  "type": "number"
                },
                "insuranceAnnualIncrease": {
                  "default": 0.03,
                  "description": "Annual insurance growth rate, as a fraction. Default 0.03.",
                  "type": "number"
                },
                "interestRate": {
                  "description": "Annual mortgage interest rate, as a fraction. Ignored if downPaymentPercent is 1.",
                  "type": "number"
                },
                "loanTermYears": {
                  "description": "Loan term in years (1-50). Ignored if downPaymentPercent is 1.",
                  "type": "number"
                },
                "maintenanceAnnualIncrease": {
                  "default": 0.03,
                  "description": "Annual maintenance cost growth rate, as a fraction. Default 0.03.",
                  "type": "number"
                },
                "monthlyHOA": {
                  "default": 0,
                  "description": "Monthly HOA fee. Default 0.",
                  "type": "number"
                },
                "monthlyRent": {
                  "description": "Total monthly rent collected, before vacancy/management fee.",
                  "type": "number"
                },
                "otherAnnualExpenses": {
                  "default": 0,
                  "description": "Other annual operating expenses in the first year. Default 0.",
                  "type": "number"
                },
                "otherAnnualIncrease": {
                  "default": 0.03,
                  "description": "Annual growth rate for other expenses, as a fraction. Default 0.03.",
                  "type": "number"
                },
                "propertyManagementFeeRate": {
                  "default": 0.1,
                  "description": "Property management fee, as a fraction of gross rent (0-1). Default 0.10.",
                  "type": "number"
                },
                "purchasePrice": {
                  "description": "Property purchase price.",
                  "type": "number"
                },
                "rehabCosts": {
                  "default": 0,
                  "description": "Upfront rehab/improvement costs. Default 0.",
                  "type": "number"
                },
                "rentAnnualIncrease": {
                  "default": 0.03,
                  "description": "Annual rent growth rate, as a fraction. Default 0.03.",
                  "type": "number"
                },
                "saleExpensesRate": {
                  "default": 0.09,
                  "description": "Sale costs (agent commission, closing costs, etc.), as a fraction of sale price (0-1). Default 0.09.",
                  "type": "number"
                },
                "salePrice": {
                  "description": "Expected sale price at the end of the holding period.",
                  "type": "number"
                },
                "taxesAnnualIncrease": {
                  "default": 0.03,
                  "description": "Annual property tax growth rate, as a fraction. Default 0.03.",
                  "type": "number"
                },
                "vacancyRate": {
                  "default": 0.08,
                  "description": "Expected vacancy rate, as a fraction (0-1). Default 0.08.",
                  "type": "number"
                }
              },
              "required": [
                "purchasePrice",
                "downPaymentPercent",
                "interestRate",
                "loanTermYears",
                "monthlyRent",
                "annualPropertyTaxes",
                "annualInsurance",
                "annualMaintenance",
                "salePrice",
                "holdingLengthYears"
              ],
              "type": "object"
            },
            "bodyType": {
              "enum": [
                "json",
                "form-data",
                "text"
              ],
              "type": "string"
            },
            "method": {
              "enum": [
                "POST"
              ],
              "type": "string"
            },
            "type": {
              "const": "http",
              "type": "string"
            }
          },
          "required": [
            "type",
            "method",
            "bodyType",
            "body"
          ],
          "type": "object"
        },
        "output": {
          "properties": {
            "example": {
              "type": "object"
            },
            "type": {
              "type": "string"
            }
          },
          "required": [
            "type"
          ],
          "type": "object"
        }
      },
      "required": [
        "input"
      ],
      "type": "object"
    }
  },
  "builder-code": {
    "info": {
      "a": "x402_api_vendor",
      "s": [
        "cdp_sdk_server"
      ]
    },
    "schema": {
      "$schema": "https://json-schema.org/draft/2020-12/schema",
      "additionalProperties": false,
      "properties": {
        "a": {
          "description": "App builder code",
          "pattern": "^[a-z0-9_]{1,32}$",
          "type": "string"
        },
        "s": {
          "description": "Service builder codes",
          "items": {
            "pattern": "^[a-z0-9_]{1,32}$",
            "type": "string"
          },
          "maxItems": 11,
          "type": "array"
        },
        "w": {
          "description": "Wallet builder code",
          "pattern": "^[a-z0-9_]{1,32}$",
          "type": "string"
        }
      },
      "type": "object"
    }
  },
  "eip2612GasSponsoring": {},
  "erc20ApprovalGasSponsoring": {}
}

Example shape — generated from the schema, not a captured live response

null

Examples

curl

curl "https://x402.outpimp.com/cashOnCashReturnCalculator"
# -> 402 Payment Required, accepts[] lists how to pay
# retry with a PAYMENT-SIGNATURE (or PAYMENT header) once paid

JavaScript

const res = await fetch("https://x402.outpimp.com/cashOnCashReturnCalculator");
if (res.status === 402) {
  const { accepts } = await res.json();
  // pay one of accepts[] via an x402 client, then retry with the payment header
}

Python

import httpx
res = httpx.get("https://x402.outpimp.com/cashOnCashReturnCalculator")
if res.status_code == 402:
    accepts = res.json()["accepts"]
    # pay one of accepts[] via an x402 client, then retry with the payment header

Details

Provider: x402.outpimp.com
Endpoint: https://x402.outpimp.com/cashOnCashReturnCalculator
Machine-readable: /resources/8401.json