1935 Brassie Drive
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
10.98%
Cash-on-Cash
11.03%
DSCR
1.87
GRM
7.92
1% Rule
PASS
Break-Even
57.4%
Target Purchase Price
$173,400
β Missing Info
property_tax, insurance, maintenance, capex_reserve
Sensitivity Scenarios
| 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 |