123 Main St
commercial
analyzed
Manual
Rent Range
$8,800β$10,400
HUD Fair Market Rent
Zillow Data
Nearby Schools
Photo Analysis
Repair Estimate
| Repair | Category | Severity | Low | Mid | High | Source |
Analysis Results
Cap Rate
8.85%
Cash-on-Cash
11.92%
DSCR
1.51
GRM
8.85
1% Rule
FAIL
Break-Even
72.2%
Target Purchase Price
$898,700
Sensitivity Scenarios
| 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 |