Return Targets
Risk Targets
Default Assumptions
Calculated Values
Down Payment
$75,000
Loan Amount
$225,000
Monthly P&I
$1,497
Total Debt Service
$1,497
Property Details
Operating Expenses:
Cash Invested
$84,000
Asset Controlled
$300,000
You control $300,000 with $84,000
⚠️ Below 1.25x - May not qualify for conventional investment property loans
Rent -5%
If rent drops by 5%
-$57/mo → -$161/mo
(-$105 impact)
Rent -10%
If rent drops by 10%
-$57/mo → -$266/mo
(-$209 impact)
Vacancy +2%
If vacancy rate increases by 2%
-$57/mo → -$101/mo
(-$44 impact)
HOA +10%
If HOA increases by 10%
-$57/mo → -$57/mo
(+$0 impact)
Breakeven Rent
$2,260
Current rent: $2,200
Cash Flow Cushion
-$57
-2.6% of gross rent
Vacancy Tolerance
0.0 months
Before negative cash flow
Failed
Monthly cash flow: $-57 < $200
Cash-on-Cash: -0.8% < 8%
⚠️ Constraint Violation
Failing Constraint:
Monthly Cash Flow (-$57 vs $200 required)
This constraint is not being met. The deal fails your requirements.
To fix this deal:
- •
- •
- •
AI DEAL DIAGNOSTICS
Click "Analyze" for instant expert feedback.
Add links to property listings, photos, documents, or other resources