Property Info
Address
City
Zip Code
State
Year Built
Building SF
Land SF (Lot)
Rental Units
0 units
Type
Rent
Yr 2
YR 3 PRO FORMA
Other Income
Laundry Income
Monthly
$
Parking Income
Monthly
$
Vacancy Rate
% of gross income
%
Default Expenses
Toggle on/off
Custom Expenses
0 added
Target Price
↕ tweak to value
$
Loan Assumptions
Include debt service
Down Payment% of purchase price
%
Down Payment Amount
Cash required at close
—
Loan Balance
After down payment
—
Interest RateAnnual
%
AmortizationYears
yrs
Monthly Payment
Principal + Interest
—
Annual Debt Service
Total yearly payments
—
DSCR
Debt Service Coverage Ratio
—
DSCR = NOI ÷ Annual Debt Service
≥ 1.25x — lender approved · 1.00–1.24x — tight · < 1.00x — negative coverage
≥ 1.25x — lender approved · 1.00–1.24x — tight · < 1.00x — negative coverage
Market Comps
0 comps
Add comparable sales to benchmark this deal
Deal Notes
Analysis Date
No data yet
Add units on the Income tab and set a price on the Debt tab