← View all properties
Rental
Active
207 Lorine St
Keller, TX 76248
3 BR · 2 BA · 1,500 Sq.Ft.
$365,000
· 3.1% Cap Rate
Property Analysis
Quick Stats
Year 1, with current assumptions
Total Cash Needed
$83,950
Down payment + costs + rehab
Monthly Cash Flow
-$992
After operating expenses & debt
Cap Rate
3.1%
NOI ÷ purchase price
Cash on Cash
-14.2%
Year 1 return on invested cash
Purchase & Rehab
Acquisition structure
Purchase Price
$365,000
Amount Financed
$292,000
Down Payment
$73,000
Purchase Costs
$10,950
Rehab Costs
$0
Total Cash Needed
$83,950
Purchase & Rehab cost breakdown chart placeholder
(Hook this up to your charting library later.)
(Hook this up to your charting library later.)
Financing (Purchase)
Primary loan details
Loan Amount
$292,000
Loan to Cost
80%
Loan to Value
80%
Loan Type
Amortizing, 30 Year
Interest Rate
7%
Amortization / balance over time chart placeholder
Cash Flow (Year 1)
Monthly view
Gross Rent
$2,240 /mo
Vacancy (10%)
-$224 /mo
Operating Income
$2,016 /mo
Operating Expenses
-$1,066 /mo
Net Operating Income
$950 /mo
Loan Payments
-$1,943 /mo
Cash Flow
-$992 /mo
Operating expenses breakdown chart placeholder
Investment Returns & Ratios
Purchase basis, Year 1
Cap Rate (Purchase Price)
3.1%
Cap Rate (Market Value)
3.1%
Cash on Cash Return
-14.2%
Return on Equity
-13.7%
Return on Investment
-37.5%
Internal Rate of Return
-37.5%
Rent to Value
0.6%
Gross Rent Multiplier
13.58
Equity Multiple
0.62×
Break Even Ratio
134.3%
Debt Coverage Ratio
0.49
Debt Yield
3.9%
Purchase Criteria
Based on your MLS9 rental criteria set
Total Cash Needed
> $50,000 (fails)
50% Rule
Fails 50% rule
Cash Flow
< $150 /mo (fails)
Use the Offer Calculator to test a purchase price that meets your criteria.