Cap Rate
-2.7%
Cash-on-Cash
-31.2%
Monthly Revenue
$0
Monthly Cash Flow
-$8,111
DSCR
-0.46x
Best Strategy
STR
Financial Overview
Purchase Price$1,115,000
Down Payment25.0%
Interest Rate7.0%
Loan Term30 years
Closing Costs3.0%
STR Investment Metrics
Cap Rate-2.7%
Cash-on-Cash Return-31.2%
Annual NOI-$30,565
Monthly Revenue$0
Monthly Cash Flow-$8,111
Monthly Mortgage$5,564
DSCR-0.46x
Total Cash Invested$312,200
Best StrategySTR
Expense Assumptions
Property Tax (Annual)$2,040
Adjusted Metrics (live)
Cap Rate
-2.5%
Cash-on-Cash
-30.2%
Monthly Cash Flow
$-7,861
DSCR
-0.41x
NOI: $-27,565/yr · Expenses: $27,565/yr (0% of rev) · 85 turns/yr
Expense Assumptions (adjust to fit your market)
10%
5%
3%
5%
$400/mo
$150
$200/mo
$2,040/yr
$5,575/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