Cap Rate
-2.9%
Cash-on-Cash
-31.8%
Monthly Revenue
$0
Monthly Cash Flow
-$11,507
DSCR
-0.49x
Best Strategy
STR
Financial Overview
Purchase Price$1,550,000
Down Payment25.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate-2.9%
Cash-on-Cash Return-31.8%
Annual NOI-$45,269
Monthly Revenue$0
Monthly Cash Flow-$11,507
Monthly Mortgage$7,734
DSCR-0.49x
Total Cash Invested$434,000
Best StrategySTR
Expense Assumptions
Property Tax (Annual)$11,869
Adjusted Metrics (live)
Cap Rate
-2.6%
Cash-on-Cash
-30.5%
Monthly Cash Flow
$-11,032
DSCR
-0.43x
NOI: $-39,569/yr · Expenses: $39,569/yr (0% of rev) · 85 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$11,869/yr
$7,750/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