179 of 179 properties · Live · Refreshed 173s ago
3.5% down, great for first-time buyers
Down Payment: $4,200
Loan Amount: $117,826
Fees / MIP: $2,026
Closing Costs: $3,600
Reserves (3mo): $2,475
Total Cash Needed: $10,275
Mortgage P&I+MIP: $825.14
Property Tax: $195.00
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $140.00
Vacancy + Mgmt: $195.63
Total: $1,505.77/mo
Market Rent (all units): $1,505
Your Rental Income: $1,505
Cashflow: $-1/mo
Annual: $-11/yr
Cash-on-Cash ROI: -0.1%
Cap Rate: 8.2% · DSCR: 1.82x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $7,980 | +$8,778 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $8,225
Loan Amount: $230,744
Fees / MIP: $3,969
Closing Costs: $7,050
Reserves (3mo): $4,848
Total Cash Needed: $20,123
Mortgage P&I+MIP: $1,615.91
Property Tax: $381.88
Insurance: $284.00
HOA: $0.00
Maint + CapEx: $274.16
Vacancy + Mgmt: $380.07
Total: $2,936.03/mo
Market Rent (all units): $2,924
Your Rental Income: $2,924
Cashflow: $-12/mo
Annual: $-149/yr
Cash-on-Cash ROI: -0.7%
Cap Rate: 8.2% · DSCR: 1.81x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Electrical Panel Upgrade | $4,500 | +$5,400 | 120% |
| CRIT | Full Re-Pipe | $9,000 | +$9,900 | 110% |
| CRIT | Full Roof Replacement | $20,235 | +$22,258 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $8,750
Loan Amount: $245,472
Fees / MIP: $4,222
Closing Costs: $7,500
Reserves (3mo): $5,157
Total Cash Needed: $21,407
Mortgage P&I+MIP: $1,719.05
Property Tax: $406.25
Insurance: $276.00
HOA: $38.00
Maint + CapEx: $291.66
Vacancy + Mgmt: $377.32
Total: $3,108.29/mo
Market Rent (all units): $2,902
Your Rental Income: $2,902
Cashflow: $-206/mo
Annual: $-2,469/yr
Cash-on-Cash ROI: -11.5%
Cap Rate: 7.3% · DSCR: 1.69x
| Pri | Upgrade | Cost | Value Add | ROI |
|---|---|---|---|---|
| CRIT | New A/C System | $7,500 | +$9,750 | 130% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
| CRIT | Full Interior Paint | $5,692 | +$17,078 | 300% |
| HIGH | New Water Heater | $2,650 | +$3,445 | 130% |
| HIGH | Door/Cabinet Hardware | $475 | +$1,425 | 300% |
SpillDeals v5 · Estimates only — verify before making offers
Download your full deal list as a formatted PDF report — perfect for sharing with partners and lenders.