604* Cane Creek Road
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
6.53%
Cash-on-Cash
2.66%
DSCR
1.11
GRM
8.29
1% Rule
PASS
Break-Even
94.0%
Target Purchase Price
$164,000
β Missing Info
rehab_cost
Sensitivity Scenarios
| 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 |