Your 1st analysis is free with all Pro features unlocked. Make it count!
Monthly CF
-$678
Cash-on-Cash
-8.8%
Cap Rate
4.2%
DSCR
0.65x
Score: 1
Single Family Rental Calculator
Comprehensive analysis for single-family rental investments
sq ft
$
$
- Best rates for 20%+ down
- No PMI required
- Can be used for investment properties
%
years
pts
$/mo
$/yr
$/yr
Sign Up to See Results
Create a free account to view your analysis results
Deal Analysis
Untitled Deal
1
Pass
Deal Score
1/6 rules passed
Monthly Cash Flow
-$677.66
-$8,132 / year
Key Metrics
Cap Rate
4.2%Target: > 5.5%
Cash-on-Cash
-8.8%Target: > 6%
DSCR
0.65xTarget: > 1.2
GRM
15.9Target: < 12
Break-even Occupancy
125%Target: < 85%
Investment Summary
Purchase Price$365,806
Loan Amount$292,645
Down Payment$73,161
Closing Costs$10,974
Reserves$7,753
Total Cash Required$92,189
5-Year Exit Analysis
Est. Sale Price$424,069
Net Proceeds$114,673
Total Profit-$12,800
IRR-2.5%
Equity Multiple0.86x