850 Athens Dr, Raleigh, NC 27606
residential
analyzed
Zillow
HUD Fair Market Rent
Zillow Data
Nearby Schools
Photo Analysis
Repair Estimate
| Repair | Category | Severity | Low | Mid | High | Source |
Analysis Results
Cap Rate
4.56%
Cash-on-Cash
-5.23%
DSCR
0.78
GRM
12.50
1% Rule
FAIL
Break-Even
117.2%
Target Purchase Price
$163,500
Sensitivity Scenarios
| Scenario |
Cap Rate |
Cash-on-Cash |
DSCR |
Cash Flow |
Score |
Verdict |
| Rent +10% |
5.32% |
-2.19% |
0.91 |
$-137 |
100.0 |
green |
| Rent -10% |
3.80% |
-8.27% |
0.65 |
$-517 |
100.0 |
green |
| Vacancy +5pp |
4.16% |
-6.83% |
0.71 |
$-427 |
100.0 |
green |
| Rate +1pp |
4.56% |
-7.68% |
0.70 |
$-480 |
100.0 |
green |
| Price -10% |
5.07% |
-3.20% |
0.86 |
$-180 |
100.0 |
green |