140 of 140 properties · Live · Refreshed 13s 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: $5,775
Loan Amount: $162,011
Fees / MIP: $2,786
Closing Costs: $4,950
Reserves (3mo): $3,404
Total Cash Needed: $14,129
Mortgage P&I+MIP: $1,134.57
Property Tax: $268.12
Insurance: $150.00
HOA: $0.00
Maint + CapEx: $192.50
Vacancy + Mgmt: $251.94
Total: $1,997.13/mo
Market Rent (all units): $1,938
Your Rental Income: $1,938
Cashflow: $-59/mo
Annual: $-710/yr
Cash-on-Cash ROI: -5.0%
Cap Rate: 7.8% · DSCR: 1.71x
| 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 | $9,804 | +$10,784 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
3.5% down, great for first-time buyers
Down Payment: $7,525
Loan Amount: $211,106
Fees / MIP: $3,631
Closing Costs: $6,450
Reserves (3mo): $4,435
Total Cash Needed: $18,410
Mortgage P&I+MIP: $1,478.38
Property Tax: $349.38
Insurance: $226.93
HOA: $0.00
Maint + CapEx: $250.84
Vacancy + Mgmt: $317.98
Total: $2,623.51/mo
Market Rent (all units): $2,446
Your Rental Income: $2,446
Cashflow: $-177/mo
Annual: $-2,130/yr
Cash-on-Cash ROI: -11.6%
Cap Rate: 7.3% · DSCR: 1.65x
| 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 | $16,169 | +$17,786 | 110% |
| CRIT | Professional Deep Clean | $550 | +$2,750 | 500% |
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.