Import a Listing

    Have a listing? Paste the URL and we'll fill what we can.

    THE PROPERTY

    $
    $
    $

    YOUR FINANCING

    %
    $
    %
    %
    $

    RENTAL INCOME

    $
    $
    $
    %
    $

    OPERATING EXPENSES

    $
    $
    $
    %
    %
    %
    $
    $
    $
    %

    Live Results

    Monthly Snapshot

    Gross Monthly Rent$2,100
    (-) Vacancy Loss$168
    (-) Operating Expenses$1,374
    (-) Mortgage Payment (P&I)$1,910
    Monthly Cash Flow-$1,352
    Annual Cash Flow-$16,219

    Investment Returns

    -20.60%

    Cash-on-Cash

    1.91%

    Cap Rate

    0.29

    DSCR

    13.9

    GRM

    $6,702

    NOI

    156.36%

    Break-Even Occ.

    $70,000

    Equity at Purchase

    $78,750

    Total Cash Required

    This deal is cash-flow negative at these assumptions. Revisit price, rent, or financing.

    This deal looks interesting?

    Rob searches active and off-market inventory in Williamson County.

    Set My CriteriaTalk to Rob — 512-817-2174

    $-1,352

    Cash Flow/mo

    -20.6%

    CoC Return

    1.9%

    Cap Rate