Buy & Hold Analyzer

Input your deal numbers. Results update in real-time.

Property Address

Income

Other Income

Monthly Income $0

Expenses

Insurance (Annual)

Taxes (Annual)

Ins/Tax (Monthly) $750

Vacancy %

Vacancy (Monthly) $0

Management %

Management (Monthly) $0

Reserves %

Reserves (Monthly) $0

Electric (Mo.)

Water/Sewer (Mo.)

Snow/Landscape (Mo.)

Repairs (Mo.)

PMI (Mo.)

Other Exp. 1 (Mo.)

Other Exp. 2 (Mo.)

Other Exp. 3 (Mo.)

Other Exp. 4 (Mo.)

Monthly Expenses $0

Debt Service

List Price

LTV %

Interest Rate %

Closing Cost %

Loan Term (Months)

Mortgage Amount $315,000

Down Payment $35,000

Closing Costs $10,500

Total Cash to Close $45,500

Monthly P+I $2,096

Yearly P+I $25,148

Monthly Net Operating Income: $3,928

Yearly Net Operating Income: $47,136

Deal Analysis

Monthly Cash Flow

$1,832

Debt Service Coverage

1.87x

Cap Rate

13.47%

Cash on Cash Return

48.32%

Buying Range Analysis

Lowest Offer

Asking / List Price

Highest Offer

Min DSCR

Min Cap Rate %

Min CoC Return %

Deal Summary

Enter your numbers above to see a plain English analysis.