Deal analyzer Review the disclosed figures and change your assumptions. Your edits stay in this page unless you press “Save this scenario”. Saved scenarios are private and reopen through an account-protected link.
MHP 360 - CONFIDENTIAL SALE #2502 · Disclosed source figures; edits are your assumptions
Cap 7.72%
DSCR 1.16
Cash flow $2,135
CoC 3.90% The asset Model currencyCurrency unstated USD CAD EUR GBP AUD Changing this label does not convert amounts. Use one currency for every input. I know the NOI Build it from income
The verdict Cap rate
NOI ÷ purchase price
7.72%
DSCR
NOI ÷ annual debt service. Most lenders want 1.25+
1.16
Annual cash flow
NOI minus debt service
$2,135
Cash-on-cash
Cash flow ÷ cash invested
3.90%
The mechanics Cash required
Down payment plus closing costs
$54,725
If it goes worse As entered
7.72% cap · 1.16 DSCR
Your figures exactly as supplied.
Cash flow $2,135 · CoC 3.90%
If it goes worse
6.95% cap · 0.96 DSCR
Your assumption: income 10% under, borrowing 1 point dearer. Not a claim about this property.
Cash flow $-589 · CoC -1.08%
What moves the answer Top row cap rate, bottom row DSCR. A dash means the input it varies has not been supplied.
Cash you need Not included above: operating reserve, deferred maintenance and capital work, working capital to stabilise. These are real costs this calculator does not model, so the figure above is a floor rather than a budget.
Save this scenario These are arithmetic outputs from the numbers you entered, not investment advice, an appraisal, or a loan quote. Verify every figure with the broker, your lender and your accountant before committing capital.