Projects Finance Real Estate Media Where I've Been Status

514-516 S Mebane Street

commercial analyzed Manual
Edit Analysis
Purchase Price
$220,000
Monthly Rent
$1,950
Beds
2
Baths
1.0
Sqft
2,093
Units
2
Quick Manual Entry - Base Case
2026-06-08
homerun
245.0
Deal Score
Cap Rate
8.83%
Cash-on-Cash
11.84%
DSCR
1.50
Monthly Cash Flow
$543
NOI
$19,422
GRM
9.40
1% Rule
FAIL
Break-Even
70.1%
Target Purchase Price
$232,100
⚠ Missing Info
property_tax, insurance, maintenance, capex_reserve
Scenario Cap Rate Cash-on-Cash DSCR Cash Flow Score Verdict
Rent +10% 9.82% 15.80% 1.67 $724 263.0 homerun
Rent -10% 7.84% 7.89% 1.34 $361 202.0 green
Vacancy +5pp 8.30% 9.72% 1.41 $445 231.0 homerun
Rate +1pp 8.83% 9.40% 1.36 $431 228.0 homerun
Price -10% 9.81% 15.77% 1.67 $650 264.0 homerun
Tags
Notes