Your 1st analysis is free with all Pro features unlocked. Make it count!
Monthly CF
-$1,547
Cash-on-Cash
-15.2%
Cap Rate
2.7%
DSCR
0.42x
Score: 0
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
0
Pass
Deal Score
1/6 rules passed
Monthly Cash Flow
-$1,546.94
-$18,563 / year
Key Metrics
Cap Rate
2.7%Target: > 5.5%
Cash-on-Cash
-15.2%Target: > 6%
DSCR
0.42xTarget: > 1.2
GRM
24.5Target: < 12
Break-even Occupancy
181%Target: < 85%
Investment Summary
Purchase Price$497,595
Loan Amount$398,076
Down Payment$99,519
Closing Costs$14,928
Reserves$7,614
Total Cash Required$122,361
5-Year Exit Analysis
Est. Sale Price$576,849
Net Proceeds$155,986
Total Profit-$54,494
IRR-7.9%
Equity Multiple0.55x