Your 1st analysis is free with all Pro features unlocked. Make it count!
Monthly CF
$3,260
Cash-on-Cash
403.2%
Cap Rate
0.0%
DSCR
0.00x
Score: 55
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
Deal Analysis
Untitled Deal
55
Hold
Deal Score
2/6 rules passed
Monthly Cash Flow
$3,260.39
$39,125 / year
Key Metrics
Cap Rate
0.0%Target: > 5.5%
Cash-on-Cash
403.2%Target: > 6%
DSCR
0.00xTarget: > 1.2
GRM
0.0Target: < 12
Break-even Occupancy
21%Target: < 85%
Investment Summary
Purchase Price$0
Loan Amount$0
Down Payment$0
Closing Costs$0
Reserves$9,404
Total Cash Required$9,704
5-Year Exit Analysis
Est. Sale Price$0
Net Proceeds$0
Total Profit$199,327
IRR406.3%
Equity Multiple21.54x