Cap Rate
4.7%
Cash-on-Cash
-4.5%
Monthly Revenue
$3,953
Monthly Cash Flow
-$312
DSCR
0.79x
Best Strategy
STR
Financial Overview
Purchase Price$294,900
Down Payment25.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate4.7%
Cash-on-Cash Return-4.5%
Annual NOI$13,909
Monthly Revenue$3,953
Monthly Cash Flow-$312
Monthly Mortgage$1,471
DSCR0.79x
Total Cash Invested$82,572
Best StrategySTR
Expense Assumptions
Property Tax (Annual)$998
Adjusted Metrics (live)
Cap Rate
5.1%
Cash-on-Cash
-3.2%
Monthly Cash Flow
$-221
DSCR
0.85x
NOI: $15,004/yr · Expenses: $32,433/yr (68% of rev) · 79 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$998/yr
$1,474.5/yr
Ready to analyze your own deal?
Get instant cap rate, cash-on-cash return, BRRRR analysis, and AI-powered insights for any property.
Analyze Your Own Deal