residential
analyzed
Email
HUD Fair Market Rent
Zillow Data
Nearby Schools
Photo Analysis
Repair Estimate
| Repair | Category | Severity | Low | Mid | High | Source |
Analysis Results
Cap Rate
1.93%
Cash-on-Cash
-15.73%
DSCR
0.33
GRM
18.11
1% Rule
FAIL
Break-Even
177.7%
Target Purchase Price
$69,300
β Missing Info
rehab_cost
Sensitivity Scenarios
| Scenario |
Cap Rate |
Cash-on-Cash |
DSCR |
Cash Flow |
Score |
Verdict |
| Rent +10% |
2.44% |
-13.70% |
0.42 |
$-856 |
95.0 |
green |
| Rent -10% |
1.43% |
-17.76% |
0.24 |
$-1,109 |
77.0 |
green |
| Vacancy +5pp |
1.66% |
-16.83% |
0.28 |
$-1,052 |
86.0 |
green |
| Rate +1pp |
1.93% |
-18.18% |
0.30 |
$-1,136 |
86.0 |
green |
| Price -10% |
2.15% |
-14.87% |
0.37 |
$-836 |
96.0 |
green |