Build Pathway

Property Deal Analyzer

Deep-dive analysis for serious investors. Model the full economics before you make an offer.

Property Type

Number of Units

Purchase Price

Renovation / Repair Budget

Closing Costs

Deal Score

Risky

Cap Rate · Cash Flow · DSCR · CoC

Monthly CF ?

-$363

Cap Rate ?

4.5%

Acceptable range

CoC Return ?

-5.2%

DSCR ?

0.76x

Below 1.0x. Cannot cover debt.

5-Yr Cash Flow

-$14,759

Equity at Year 5

$135,986

Annualized Return

6.9%

YearRentExpensesCash FlowValueEquity

1$26,400$28,221-$3,933$309,000$86,286

2$27,192$28,474-$3,458$318,270$98,006

3$28,008$28,735-$2,968$327,818$110,182

4$28,848$29,002-$2,462$337,653$122,835

5$29,713$29,276-$1,939$347,782$135,986

Save Your Analysis

Enter your email to save this deal analysis and compare it against future properties.

Continue Your Build Pathway