Projects Finance Real Estate Media Where I've Been Status

308 Denny Circle

commercial analyzed Manual
Edit Analysis
Purchase Price
$660,000
Monthly Rent
$7,394
Beds
8
Baths
4.0
Sqft
3,584
Units
4
Quick Manual Entry - Base Case
2026-06-09
green
110.0
Deal Score
Cap Rate
8.53%
Cash-on-Cash
10.66%
DSCR
1.45
Monthly Cash Flow
$1,465
NOI
$56,308
GRM
7.44
1% Rule
PASS
Break-Even
78.7%
Target Purchase Price
$672,900
⚠ Missing Info
property_tax, rehab_cost
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
Tags
Notes