Projects Finance Real Estate Media Where I've Been Status

604* Cane Creek Road

residential analyzed Email
View Source Email
Edit Analysis
Purchase Price
$210,000
Monthly Rent
$2,110
Beds
3
Baths
2.0
Sqft
1,665
Auto-Analysis (FMR Rent)
2026-06-09
yellow
53.0
Deal Score
Cap Rate
6.53%
Cash-on-Cash
2.66%
DSCR
1.11
Monthly Cash Flow
$117
NOI
$13,720
GRM
8.29
1% Rule
PASS
Break-Even
94.0%
Target Purchase Price
$164,000
⚠ Missing Info
rehab_cost
Scenario Cap Rate Cash-on-Cash DSCR Cash Flow Score Verdict
Rent +10% 7.64% 7.09% 1.30 $310 81.0 green
Rent -10% 5.43% -1.76% 0.93 $-77 170.0 green
Vacancy +5pp 5.93% 0.25% 1.01 $11 39.0 red
Rate +1pp 6.53% 0.22% 1.01 $10 44.0 yellow
Price -10% 7.26% 5.57% 1.24 $219 67.0 yellow
Tags
Notes