Rental Underwriting MVP

Rental-Math Deal Analyzer

Quick underwriting for single rental deals. Enter assumptions and instantly see NOI, cash flow, cap rate, DSCR, and cash-on-cash return.

Inputs

Purchase Price ($)Down Payment (%)Interest Rate (%)Loan Term (years)Closing Costs ($)Rehab Budget ($)

Monthly Rent ($)Other Monthly Income ($)Vacancy (%)

Taxes / year ($)Insurance / year ($)HOA / year ($)Repairs (% of gross income)Management (% of gross income)CapEx (% of gross income)

NOI$13,986

Monthly Cash Flow-$221

Annual Cash Flow-$2,647

Cap Rate5.09%

Cash-on-Cash-3.03%

DSCR0.84

Loan Amount$206,250

Monthly Debt Service (P&I)$1,386

Gross Annual Income$28,200

Vacancy Loss$1,692

Effective Gross Income$26,508

Operating Expenses$12,522

Total Cash In (Down + Closing + Rehab)$87,250

GRM9.75