Projects Finance Real Estate Media Where I've Been Status

residential analyzed Email
View Source Email
Edit Analysis
Purchase Price
$112,250
Monthly Rent
$1,350
Beds
4
Baths
2.0
Sqft
1,224
Rehab Cost
$35,000
Base Case
2026-06-04
green
100.0
Deal Score
Cap Rate
12.56%
Cash-on-Cash
11.91%
DSCR
2.14
Monthly Cash Flow
$626
NOI
$14,094
GRM
6.93
1% Rule
PASS
Break-Even
51.2%
Target Purchase Price
$126,600
⚠ Missing Info
property_tax, insurance, maintenance, capex_reserve
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
Tags
Notes