RealtyKronos
The Financial Intelligence Platform for U.S. Real Estate
Financial Analysis Report
June 9, 2026
RealtyKronos — The Financial Intelligence Platform for U.S. Real Estate
🌐 realtykronos.com✉ [email protected]📞 +1 (407) 000-0000
This report is for educational purposes only and does not constitute financial advice.

Analizzatore di Immobile da Investimento

Cap Rate, DSCR e Cash Flow in secondi

← Torna alla home

Questo strumento è solo a scopo educativo e non costituisce consulenza finanziaria. Consulta un creditore o consulente finanziario autorizzato prima di prendere decisioni finanziarie.

$50,000$3,000,000
$500/mo$20,000/mo
0%30%
$0/mo$5,000/mo
/
20%60%
5.000%15.000%
DSCR0.869
Cap Rate7.06%
Cash Flow Mensile-$310/mo
Reddito Operativo Netto$24,720/yr
Moltiplicatore Affitto Lordo10.4
Monthly Debt Service$2,370/mo
⚠️

This property does not cash flow — here is what needs to change:

💵Minimum Rent for Break-Even
$3,127/moCurrent: $2,800/mo — gap: +$327/mo
📊Rent for DSCR 1
$3,127/moLenders require DSCR ≥ 1
💰Max Expenses for Break-Even
$290/moReduce operating costs to reach zero cash flow
🏦Increase Down Payment
Try 30–40% downLower debt service → improved DSCR

DSCR Analysis

Below Min (1)
Gross Rent$2,800/mo
Effective Gross$2,660/mo
NOI$2,060/mo
Debt Service$2,370/mo
0.01 (Min qualify)1.25 (Best rates)2.0

Monthly Income & Expense Breakdown

Gross Rental Income+$2,800/mo
Vacancy (5%)-$140/mo
Effective Gross Income+$2,660/mo
Operating Expenses-$600/mo
Net Operating Income (NOI)+$2,060/mo
Mortgage (P+I+T+I)-$2,370/mo
Monthly Cash Flow-$310/mo