Cap Rate
1.0%
Cash-on-Cash
-17.8%
Monthly Revenue
$4,388
Monthly Cash Flow
-$3,327
DSCR
0.17x
Best Strategy
STR
Financial Overview
Purchase Price$799,000
Down Payment25.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate1.0%
Cash-on-Cash Return-17.8%
Annual NOI$7,912
Monthly Revenue$4,388
Monthly Cash Flow-$3,327
Monthly Mortgage$3,987
DSCR0.17x
Total Cash Invested$223,720
Best StrategySTR
Expense Assumptions
Adjusted Metrics (live)
Cap Rate
1.0%
Cash-on-Cash
-17.8%
Monthly Cash Flow
$-3,327
DSCR
0.17x
NOI: $7,912/yr · Expenses: $44,744/yr (85% of rev) · 79 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$9,588/yr
$3,995/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