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
12.56%
Cash-on-Cash
11.91%
DSCR
2.14
GRM
6.93
1% Rule
PASS
Break-Even
51.2%
Target Purchase Price
$126,600
β Missing Info
property_tax, insurance, maintenance, capex_reserve
Sensitivity Scenarios
| Scenario |
Cap Rate |
Cash-on-Cash |
DSCR |
Cash Flow |
Score |
Verdict |
| Rent +10% |
13.93% |
14.35% |
2.37 |
$754 |
100.0 |
green |
| Rent -10% |
11.18% |
9.47% |
1.91 |
$497 |
91.0 |
green |
| Vacancy +5pp |
11.83% |
10.62% |
2.02 |
$558 |
95.0 |
green |
| Rate +1pp |
12.56% |
10.82% |
1.94 |
$568 |
96.0 |
green |
| Price -10% |
13.95% |
13.55% |
2.38 |
$681 |
100.0 |
green |