Market conditions strengthen the opportunity: It has been on the market for 94 days. That can often improve buyer negotiation leverage. This property is best suited for long-term rental investors seeking careful underwriting and conservative assumptions.
Loading video...
No video tours available for this property yet.
This property has video tours, but you need permission to view them.
will be notified.
Data sourced from U.S. Census Bureau
Request a professional video tour of the property. Our local agent will visit the property and provide:
Includes professional filming and editing
Loading...
Share this property analysis with anyone.
No notes yet
Add your thoughts about this property
Loading...
Loading agents...
Send an invite so your real estate agent can use DealScanner with you. They can help you make offers fast and easy while you always stay in control.
You can change this anytime.
QR Code
Your agent can scan this code with their phone to join
Your offer details will be sent to your agent for review and presentation to the listing agent.
Fill in the offer details on the next page
Your agent receives all details including proof of funds
Follow updates and message your agent through the platform
You're about to make an offer. Consider connecting with a buyer agent for:
No restrictions on active offers when working with an agent
Expert negotiation and presentation to listing agents
Guidance through inspections, contracts, and closing
A professional-grade, multi-strategy analysis tool that runs the real numbers on any property instantly. Whether you're flipping, holding, or executing a BRRRR, every input updates your results in real time so you can make confident, data-backed decisions.
The Investment Calculator is a built-in deal analyzer available directly from any property on DealScanner. It supports three investment strategies:
DealScanner pre-fills the calculator with AI-generated estimates for purchase price, rehab cost, ARV, and rent so you start with a realistic baseline, not a blank form.
Click the Deal Calculator on any property page. You can choose which strategy to open Fix & Flip, Rental, or BRRRR and the calculator will slide open pre-populated with that property's data.
You can switch strategies at any time from within the calculator panel.
DealScanner's AI and deep analysis estimates are data-driven starting points based on comparable sales, market trends, and local cost data. They are meant to give you a realistic baseline not a final appraisal. Always verify:
It calculates your projected net profit and ROI from buying, renovating, and reselling a property. Key outputs include:
| Input | Description | Typical Value |
|---|---|---|
| Purchase Price | What you pay to acquire the property | Pre-filled from MAO estimate |
| Rehab Cost | Total renovation budget | Pre-filled from AI estimate |
| ARV | After-Repair Value projected resale price post-renovation | Pre-filled from AI estimate |
| Buying Closing Cost | Costs to close on the purchase (transfer tax, title, recording, etc.) | Auto-calculated; toggle to % or $ |
| Selling Closing Cost | Costs to sell (agent commission, transfer tax, title, etc.) | Auto-calculated; toggle to % or $ |
| Holding Period | Months from purchase to resale | 6 months default |
| Monthly Holding Cost | Ongoing costs while you own the property (taxes, insurance, utilities) | Enter your estimate |
| Loan (optional) | Hard money or private loan amount, interest rate, fees, duration | Leave blank for all-cash |
ROI is calculated on your total all-in investment cost not the ARV:
ROI = Net Profit ÷ (Purchase Price + Rehab + Buy Closing + Holding Costs + Loan Fees)
This gives you a true picture of how efficiently your capital is deployed, regardless of what the property is worth after renovation.
When no loan is used, both metrics are identical. When you use leverage, Cash-on-Cash is typically higher than ROI because your equity stake is smaller.
The calculator auto-computes both buying and selling closing costs using DealScanner's formula based on the property's location and size. You'll see the dollar amount displayed as a hint next to the input.
If you're financing the purchase (e.g., with a hard money loan), enable the loan section and enter:
The calculator uses interest-only payments over the holding period. Loan fees are added to your total cost basis. Your down payment is the difference between the purchase price and loan amount.
MAO stands for Maximum Allowable Offer. The MAO Solver works backwards instead of telling you your profit given a purchase price, it calculates the highest price you can pay while still hitting your profit target.
This is the key number to bring to a negotiation or submit as an offer.
Enter your target as:
Because every cost flows into the MAO formula. Higher rehab costs, closing costs, or holding costs all reduce how much you can afford to pay for the property. When you adjust:
Buying closing costs in the MAO Solver are always calculated as a percentage of the solved MAO. This is important because closing costs depend on the purchase price which is exactly what's being solved. The calculator handles this circular dependency automatically using an iterative solver that converges to the correct answer within $50.
It evaluates a property's performance as a long-term rental investment. Key outputs include:
The calculator uses itemized expenses for the most accurate picture. You can configure each line item:
| Expense | Input Type | Notes | |
|---|---|---|---|
| Property Taxes | Annual $ (pre-filled) | Pre-filled from public records when available; defaults to $2,400/yr | |
| Insurance | Annual $ | Enter your landlord insurance quote | |
| Maintenance & Repairs | % of monthly rent or fixed $/mo | Typically 10-20% of rent; varies by property age | If using Management Comapny, add ~10% as Management Fee |
| Vacancy | % of annual gross rent | Typically 5-8%; accounts for turnover periods |
For quick screening, you can replace the itemized expenses with a single expense ratio - a percentage of gross rent that covers all operating costs.
The override section is hidden by default. To use it, expand the "Expense Ratio Override" section and enter a percentage (e.g., 40%). The calculator will then use that ratio instead of the itemized line items.
The DealScanner cap rate formula includes closing costs in the property cost basis:
Cap Rate = NOI ÷ (Purchase Price + Rehab Cost + Buying Closing Cost)
This reflects the true all-in cost of acquiring the property, not just the list price - giving you a more conservative and accurate cap rate. Financing is excluded from cap rate (it is a financing-neutral metric).
Yes. You can enter a conventional mortgage or portfolio loan by specifying:
The calculator computes a fully amortizing monthly payment and subtracts it from NOI to show your actual cash flow. Leave financing blank for an all-cash analysis.
It calculates the maximum price you can pay for a rental property and still hit a target Cap Rate. Set your target cap rate and the solver works backwards - adjusting the purchase price until the resulting NOI ÷ total cost equals your target.
A good target cap rate depends on your market and strategy:
| Cap Rate | Typical Context |
|---|---|
| 10-12%+ | Strong cash flow market, value-add opportunity |
| 8-10% | Moderate cash flow, stabilized asset |
| 6-8% | Appreciation-driven market (coastal cities, etc.) |
| Below 6% | Difficult to cash flow without significant appreciation |
DealScanner defaults to your target cap rate, as defined in the Preferences section.
Every expense you enter directly reduces your NOI, which reduces the MAO. More conservative expense assumptions (higher vacancy, more maintenance reserves) will produce a lower MAO and vice versa. Always use expenses that reflect your actual operating plan, not best-case projections.
BRRRR stands for Buy, Rehab, Rent, Refinance, Repeat. The strategy involves:
The goal is to recover most or all of your initial cash investment through the refinance, so your capital is recycled into new deals.
| Metric | What It Means |
|---|---|
| BRRRR % | Refi Loan ÷ Total Cost Basis. How much of your invested capital you recover at refi. |
| Cash Left In | The cash you cannot recover after the refi - your permanent equity stake in the deal |
| Cash-on-Cash Return | Annual cash flow ÷ Cash Left In. Returns approach infinity as cash left in approaches $0 |
| DSCR | Debt Service Coverage Ratio - (Gross Rent - Taxes - Insurance) ÷ Annual Mortgage Payment. Calculated using the lender's definition of income, matches how your DSCR lender will actually underwrite the deal. A health check; lenders typically require 1.20-1.25+ |
| HM Shortfall | When the refi loan is smaller than your hard money loan balance - you must bring cash to the refi table to retire the HM lender |
A Full BRRRR (BRRRR% ≥ 100%) means the refinance loan covers your entire cost basis - you get all of your cash back. In this scenario:
This is the ideal BRRRR outcome: you own a cash-flowing rental with zero capital tied up in the deal.
The hard money (HM) section models your acquisition and rehab financing:
The HM loan is capped at purchase price + rehab cost - it cannot exceed the total cost basis.
The refi section models your permanent long-term financing:
The refi loan amount is calculated as: ARV × LTV%.
The refi loan terms can be set at the Preferences section
Set a target BRRRR% (e.g., 70%) and leave the purchase price at zero - the calculator will solve for the maximum price you can pay and still achieve your target capital recovery. Lower BRRRR% targets are more conservative (you keep more skin in the game); higher targets push the MAO up.
| Metric | Formula | Best Used For |
|---|---|---|
| ROI | Net Profit ÷ Total All-In Cost | All-cash deals; measuring overall deal efficiency |
| Cash-on-Cash | Net Profit ÷ Cash Actually Invested | Leveraged deals; comparing returns when using loans |
| Cap Rate | NOI ÷ Total Property Cost | Rental income quality; financing-neutral comparison |
Most experienced investors target a minimum of 20-30% ROI on fix and flip deals to account for unexpected costs, timeline overruns, and market risk. DealScanner defaults to a 30% ROI target in the MAO Solver - a commonly used benchmark in value-add markets.
Cap rates vary significantly by market type:
There is no universal "good" cap rate - it depends on your market, strategy, and return requirements.
DSCR (Debt Service Coverage Ratio) = Lender NOI ÷ Annual Mortgage Payment, where Lender NOI = Gross Rent - Property Taxes - Insurance - HOA. Vacancy, maintenance, and management fees are excluded; lenders treat these as investor-discretionary and do not factor them into their underwriting.
DSCR is particularly important in BRRRR deals because your refi lender will underwrite based on the property's cash flow, not just the LTV.
The calculator recalculates live every time you change any input - with a brief 150ms delay to prevent flickering as you type. You never need to click a "Calculate" button. Every number you see in the results is always current with your inputs.
Down payment and loan amounts are always calculated on the purchase price only. This mirrors real-world lending - banks underwrite loans based on the property's purchase price (or appraised value, whichever is lower). Rehab costs and closing costs must be funded with your own cash; they are not typically included in a standard purchase loan.
| Field | Default |
|---|---|
| Property Taxes | Calculated |
| Holding Period (Fix & Flip) | 6 months |
| Target ROI (Fix & Flip MAO) | 30% |
| Target Cap Rate (Rental MAO) | 10% |
| Expense Ratio (if override used) | 30% of gross rent |
| Target BRRRR % | 70% |
| Target DSCR (BRRRR health check) | 1.1 |
Yes. Use the strategy tabs at the top of the calculator to switch between Fix & Flip, Buy & Hold, and BRRRR at any time. Each strategy maintains its own inputs independently, so you can switch back and forth without losing your numbers.
When a closing cost input is switched to dollar mode ($), the hint next to the field turns orange and shows the implied percentage of your entered amount relative to the purchase price. This helps you quickly sanity-check whether your fixed-dollar closing cost is in a reasonable range for the property size.
When in percent mode (%), the hint is blue/gray and shows the calculated dollar amount - so you always know the actual cost impact.
A negative MAO means the deal doesn't work at any purchase price with your current inputs. This typically happens when:
Try adjusting your rehab estimate, ARV, rent, or target to find where the deal becomes viable - or move on to a better opportunity.
All MAO solvers converge to within $50 of the mathematically correct answer. Results are rounded to the nearest dollar for display. Percentage outputs are shown to two decimal places. This precision is more than sufficient for real-world offer decisions.
First, double-check your inputs - particularly:
If numbers still seem off, contact us at [email protected] with the property address and the inputs you used.
Absolutely. We actively develop the calculator based on investor feedback. Send your ideas to [email protected] - we read every message.
Yes. The calculator is fully responsive and works on phones and tablets. For the best experience on smaller screens, use landscape orientation when reviewing detailed breakdowns.
You have unsaved changes.
Press Esc or click outside to cancel.