Deal Analyzer
Analyze any rental property deal with real-time calculations
Purchase Details
Purchase Price
$
Down Payment
%
Down Payment ($)
$80,000
Interest Rate
%
Loan Term
yrs
Income & Expenses
Monthly Rent
$
Monthly Expenses (taxes, insurance, mgmt, maintenance)
$
Vacancy Rate
%
Effective rent after vacancy: $2,375/mo
Key Metrics
Monthly Cash Flow
-$154
-$1,848/year
Cap Rate
5.92%
Average
Cash-on-Cash
-2.31%
Below target
Gross Yield
7.50%
Annual NOI
$23,700
Monthly Mortgage
$2,129
$320,000 loan
Break-even Occ.
101%
High risk
Deal Rating
Poor Deal
Based on cash flow, cap rate & cash-on-cash return
D
○Cash Flow
-$154/mo◐Cap Rate
5.92%○Cash-on-Cash
-2.31%