Investment Verdict
Score, pricing posture, and estimated condition-adjusted entry value.
70Score
Negotiate
The deal has rental strength and renovation upside, but the current asking price needs a discount to protect returns.
6.3% below market
$2,925 rent
$44,500 repairs
Price / Sq Ft
$180
6.3% below area average
Value Range
$381k-$431k
Condition-adjusted estimate
Cap Rate
6.2%
Before financing assumptions
Cash Return
4.8%
Leveraged cash-on-cash
Monthly Expense & Cash Flow Allocation
Proportional breakdown of monthly rental income into expenses, mortgage debt, and free profit.
$0
Net Cash Flow
Renovation Scenarios
ARV estimates across common improvement budgets.
$30k Refresh
$431k
Paint, flooring, lighting, fixtures, minor curb appeal.
$60k Remodel
$474k
Kitchen updates, bath upgrades, surfaces, stronger buyer appeal.
$100k Premium
$528k
Major upgrades with room-by-room finish improvement.
Risk Flags
Items to verify before writing an offer.
1842 Maple Ridge Dr
Dallas, TX
Upside Notes
What makes the deal worth a second look.
Report Actions
Product actions and system tools.
This dynamic PRO demo utilizes live client-side financial engines. The upcoming enterprise tier supports MLS integrations, real-time tax databases, and automated narrative reporting.