Projects Finance Real Estate Media Where I've Been Status

1935 Brassie Drive

residential analyzed Email
View Source Email
Edit Analysis
Purchase Price
$164,000
Monthly Rent
$1,725
Beds
3
Baths
2.0
Sqft
1,147
Rehab Cost
$35,000
Base Case
2026-06-04
green
97.0
Deal Score
Cap Rate
10.98%
Cash-on-Cash
11.03%
DSCR
1.87
Monthly Cash Flow
$699
NOI
$18,009
GRM
7.92
1% Rule
PASS
Break-Even
57.4%
Target Purchase Price
$173,400
⚠ Missing Info
property_tax, insurance, maintenance, capex_reserve
Scenario Cap Rate Cash-on-Cash DSCR Cash Flow Score Verdict
Rent +10% 12.18% 13.62% 2.08 $863 100.0 green
Rent -10% 9.78% 8.45% 1.67 $535 100.0 green
Vacancy +5pp 10.35% 9.67% 1.76 $613 92.0 green
Rate +1pp 10.98% 9.72% 1.69 $615 92.0 green
Price -10% 12.20% 13.00% 2.08 $779 100.0 green
Tags
Notes