Munoz Ghezlan & Co.
DSCR Investment Property Calculator
Property Information
Financing Stack
Primary Loan (1st Lien)
%
Loan Amount: $80,000
Cash to Close
Total Down Payment Required
$20,000Closing Costs Breakdown
Lender Fees (3% of 1st Lien)$2,400
Processing & Underwriting$2,000
Title Fees (Editable)
Total Closing Costs$5,900
Total Cash to Close
$20,900Operating Expenses (Advanced)
Monthly Breakdown
1st Lien P&I$532
Taxes$100
Insurance$67
Prop Mgmt$120
Vacancy Res$75
Maint Res$75
Total Obligations$969
Cash Flow
Gross Monthly Rent$1,500
Total Obligations$969
Net Monthly Cash Flow$531
Annual Cash Flow$6,373
Key Metrics
DSCR Debt Service Coverage2.15
Cap Rate Capitalization Rate12.76%
Cash-on-Cash Return on Investment30.49%
Need Help Financing This Deal?
Get Pre-Qualified
(917) 938-7126