Cap Rate
2.0%
Cash-on-Cash
-14.1%
Monthly Revenue
$8,333
Monthly Cash Flow
-$5,016
DSCR
0.34x
Best Strategy
STR
Financial Overview
Purchase Price$1,525,000
Down Payment25.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate2.0%
Cash-on-Cash Return-14.1%
Annual NOI$31,122
Monthly Revenue$8,333
Monthly Cash Flow-$5,016
Monthly Mortgage$7,609
DSCR0.34x
Total Cash Invested$427,000
Best StrategySTR
Expense Assumptions
Adjusted Metrics (live)
Cap Rate
2.0%
Cash-on-Cash
-14.1%
Monthly Cash Flow
$-5,016
DSCR
0.34x
NOI: $31,122/yr · Expenses: $68,874/yr (69% of rev) · 85 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$18,300/yr
$7,625/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