Projects Finance Real Estate Media Where I've Been Status

residential analyzed Email
View Source Email
Edit Analysis
Purchase Price
$299,900
Monthly Rent
$1,380
Beds
3
Baths
3.0
Sqft
1,916
Auto-Analysis (FMR Rent)
2026-06-09
green
86.0
Deal Score
Cap Rate
1.93%
Cash-on-Cash
-15.73%
DSCR
0.33
Monthly Cash Flow
$-983
NOI
$5,803
GRM
18.11
1% Rule
FAIL
Break-Even
177.7%
Target Purchase Price
$69,300
⚠ Missing Info
rehab_cost
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
Tags
Notes