308 Denny Circle
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
8.53%
Cash-on-Cash
10.66%
DSCR
1.45
GRM
7.44
1% Rule
PASS
Break-Even
78.7%
Target Purchase Price
$672,900
β Missing Info
property_tax, rehab_cost
Sensitivity Scenarios
| Scenario |
Cap Rate |
Cash-on-Cash |
DSCR |
Cash Flow |
Score |
Verdict |
| Rent +10% |
9.78% |
15.66% |
1.67 |
$2,153 |
120.0 |
homerun |
| Rent -10% |
7.28% |
5.66% |
1.24 |
$778 |
76.0 |
green |
| Vacancy +5pp |
7.86% |
7.97% |
1.34 |
$1,096 |
94.0 |
green |
| Rate +1pp |
8.53% |
8.21% |
1.32 |
$1,129 |
95.0 |
green |
| Price -10% |
9.48% |
14.45% |
1.62 |
$1,788 |
119.0 |
green |