Acquisition Analyzer
Deal PilotAnalyze potential property purchases and investment opportunities
456 Maple St
Great Falls, VA
3 Bed · 2 Bath · 1,450 sqft · Single Family
Asking Price
$385,000
Monthly Cash Flow
$1,265.00/mo
Cash-on-Cash Return
8.7%
Cap Rate
6.4%
DSCR
1.32
Purchase Details
Purchase Price$385,000
Offer Price$375,000
Closing Costs$8,500
Rehab Costs$15,000
Down Payment$77,000
Loan Amount$308,000
Interest Rate6.75%
Loan Term30 years
Returns Analysis
Monthly Cash Flow$1,265.00
Annual Cash Flow$15,180
NOI$24,600
Break-Even Rent$2,150
Market Rent$2,950
AI Recommendation: BUY
Current market rents are 7% above existing rents.
Room rental conversion could increase annual revenue by $8,500.
Projected cash-on-cash return exceeds portfolio average.
Purchase Score
82/ 100
Strong Deal
Portfolio Impact
Current Portfolio
Cash Flow$12,450/mo
Portfolio Value$4.8M
If Purchased
Cash Flow$13,715/mo
Portfolio Value$5.2M
Risk LevelModerate
Strong addition to portfolio