Refine expenses and assumptions +

Monthly cash flow

-$78

P&I payment

$1,704

at 7.500%

Cap rate

6.01%

NOI / price

Cash-on-cash

-1.03%

Annual CF / invested

DSCR: 0.95 · NOI: $19,517/yr · Operating expenses: $1,034/mo

Most DSCR lenders require a ratio of 1.00–1.25 to qualify. Below 1.00 means the property doesn't cover its own mortgage on paper.

Get a Live Quote by Email or Text

Request current rates and loan options based on this rental deal analysis. Add a mobile number if you prefer a text.

Calculator results are estimates for planning, not a loan approval, commitment, rate lock, or Loan Estimate.