Monthly cash flow

-$78

P&I payment

$1,704

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.

Need help understanding your results?

Our mortgage experts can walk you through your options, explain the numbers, and help you find the best loan for your situation.