🏠 Property Information

Property Address

City, State

Property Type

Bedrooms

Bathrooms

Square Footage

ft²

Year Built

Strategy

💰 Purchase & Financing

Purchase Price

After Repair Value (ARV)

Financing

Down Payment

= $112,500

Interest Rate

Loan Term

yrs

Loan Amount

Acquisition Costs

Closing Costs

Repair / Rehab Costs

Total Cash to Close

📋 Rental Income & Expenses

Monthly Gross Rent

Vacancy Rate

Typical: 5–10% for LTR

Monthly Expenses

Property Tax

Monthly

Insurance

Monthly

HOA Fees

Property Mgmt

% of rent

Repairs & Maint.

% of rent

CapEx Reserve

% of rent

Utilities

Other Expenses

Future Assumptions

Appreciation

Rent Growth

Expense Growth

Holding Period

yrs

Monthly Cash Flow

—

Cash-on-Cash Return

—

Annual / Cash Invested

Cap Rate

—

NOI / Purchase Price

GRM

—

Price / Annual Rent

Debt Service Coverage Ratio

—

Monthly Cash Flow Statement

Gross Rental Income —

Vacancy Loss —

Effective Gross Income —

Property Tax —

Insurance —

Property Management —

Repairs & Maintenance —

CapEx Reserve —

HOA Fees —

Utilities —

Net Operating Income (NOI) —

Mortgage Payment (P&I) —

Monthly Cash Flow —

Year

Rent

Expenses

NOI

Cash Flow

Prop. Value

Loan Details

Purchase Price—

Loan Amount—

Down Payment—

Interest Rate—

Monthly P&I—

Total Cash to Close—

Investment Metrics

Annual NOI—

Annual Cash Flow—

Cash-on-Cash Return—

Cap Rate—

Gross Rent Multiplier—

Break-Even Ratio—

Expense Ratio—

✓ Strong Investment

This property shows positive cash flow and a DSCR above 1.25, indicating strong income coverage.

Ready to Finance This Deal?

We can pre-approve your DSCR loan in 24 hours. No W-2s or tax returns required.

Get Pre-Approved → 📞 (818) 447-7035

NMLS #2591548 · Equal Housing Lender

Property Analyzer

Loan Details

Investment Metrics

Ready to Finance This Deal?