Projects Finance Real Estate Media Where I've Been Status

123 Main St

commercial analyzed Manual
Edit Analysis
Purchase Price
$850,000
Market Value
$900,000
Monthly Rent
$9,600
Rent Range
$8,800–$10,400
Sqft
8,000
Units
8
Test Commercial
2026-06-02
green
100.0
Deal Score
Cap Rate
8.85%
Cash-on-Cash
11.92%
DSCR
1.51
Monthly Cash Flow
$2,111
NOI
$75,200
GRM
8.85
1% Rule
FAIL
Break-Even
72.2%
Target Purchase Price
$898,700
Scenario Cap Rate Cash-on-Cash DSCR Cash Flow Score Verdict
Rent +10% 9.92% 16.21% 1.69 $2,871 100.0 green
Rent -10% 7.77% 7.63% 1.32 $1,351 100.0 green
Vacancy +5pp 8.28% 9.66% 1.41 $1,711 100.0 green
Rate +1pp 8.85% 9.47% 1.37 $1,677 100.0 green
Price -10% 9.83% 15.85% 1.68 $2,526 100.0 green
Tags
Notes