Free Deal Analyzer

Enter your numbers — get a complete investment analysis instantly

Property Details

Deal Score

Weak Deal

0/100

Key Metrics

Monthly Cash Flow

$-779

Annual Cash Flow

$-9,348

Cap Rate

3.88%

Cash-on-Cash Return

-13.35%

Break-Even Occupancy

130.4%

Monthly Mortgage

$1,910

Tax Benefits

Annual Depreciation$10,182/yr
Tax savings (32% bracket)~$3,258/yr
Est. 10-Year Equity$212,771

Depreciation based on 27.5yr residential schedule. Tax savings are estimates — consult a CPA for your situation.

Insights

  • →Negative cash flow — consider negotiating price down or increasing rent
  • →Cap rate below 5% — typical for appreciation markets, weak for cash flow
  • →$10182/yr in depreciation could offset significant taxable income
  • →High break-even occupancy — limited margin for vacancy

Want more than a calculator?

Ask YieldIQ follow-up questions, get tax strategy, track your portfolio.

Start Free Trial — 14 Days Free