CasaWise
.ai
Investment Analyzer
EN
Upgrade
Sign In
Inputs
Results
Intel
Compare
Learn
⚖️
Deal Comparison
1418 Maple St
✕
905 Osage St
✕
1418 Maple St
$385,000 · Denver, CO
Strong
Cash Flow/mo
ⓘ
$558
Cash-on-Cash
ⓘ
5.6%
Cap Rate
ⓘ
7.3%
IRR
ⓘ
17.8%
DSCR
ⓘ
1.31x
Total Cash Invested
ⓘ
$118,688
905 Osage St
$460,000 · Denver, CO
Fair
Cash Flow/mo
ⓘ
$50
Cash-on-Cash
ⓘ
0.5%
Cap Rate
ⓘ
5.8%
IRR
ⓘ
14.4%
DSCR
ⓘ
1.02x
Total Cash Invested
ⓘ
$132,250
Detailed Metric Comparison (Base Estimate)
Metric
Purchase Price
Rehab Cost
Total Cash Invested
ⓘ
Monthly Rent
Monthly Cash Flow
Annual Cash Flow
NOI
ⓘ
Cash-on-Cash
ⓘ
Cap Rate
ⓘ
IRR
ⓘ
DSCR
ⓘ
Rent Ratio
ⓘ
GRM
Monthly P&I
ⓘ
Tax Savings/yr
ⓘ
Deal Score
ⓘ
1418 Maple St
905 Osage St
$385,000
$460,000
$8,000
$0
$118,688
$132,250
$3,450
$3,400
$558
$50
$6,693
$598
$28,028
$26,766
5.6%
0.5%
7.3%
5.8%
17.8%
14.4%
1.31x
1.02x
0.90%
0.74%
9.3x
11.3x
$1,778
$2,181
$7,066
$8,566
94/100
56/100
CasaWise
.ai
Professional Investment Analysis - Powered by AI - v1.1.3
How We Calculate
Articles
Pricing
Privacy
Terms
Disclaimer
About the Founder
Need help?
support@nestcalc.ai
Search by LocationIQ
Save & Compare Deals
Save deals and compare them side by side.
Unlock with Ultimate AI
Preview shown with sample data