Losing Money
This deal is likely a loser.
Monthly cash flow of -$66 · -$787 per year.
24
Deal score
- Negative cash flow — you'd pay out of pocket every month
- Income doesn't cover the debt (DSCR < 1)
Monthly cash flow
-$66
Annual profit / loss
-$787
Net Operating Income
$17,176
per year
Investor metrics
Cap rate
5.7%
Cash-on-cash
-1.0%
Rent / price
0.80%
DSCR
0.96
What if…
$2,400
7.0%
5%
Monthly expense breakdown
Total: $2,346/mo
10-year projection
Equity & cash flow over time
Risk & sensitivity
Break-even rent needed
You're $69 short
$2,469
If rent drops 10%
Δ -$185
-$250/mo
If rate rises +2%
Δ -$313
-$379/mo
Worst case: 15% vacancy
Δ -$240
-$306/mo