514-516 S Mebane Street
commercial
analyzed
Manual
HUD Fair Market Rent
Zillow Data
Nearby Schools
Photo Analysis
Repair Estimate
| Repair | Category | Severity | Low | Mid | High | Source |
Analysis Results
Cap Rate
8.83%
Cash-on-Cash
11.84%
DSCR
1.50
GRM
9.40
1% Rule
FAIL
Break-Even
70.1%
Target Purchase Price
$232,100
β Missing Info
property_tax, insurance, maintenance, capex_reserve
Sensitivity Scenarios
| 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 |