Invest
Underwrite a rental before you write the offer
Run the numbers on a single-family rental, house hack or small multifamily. Every figure here is an estimate you control — not a projection, promise or recommendation.
Scenario inputs
Estimated performance
Monthly cash flow-$272
Annual cash flow-$3,259
Net operating income$30,572
Cap rate5.41%
Cash-on-cash return-2.06%
Monthly principal & interest$2,819
Estimated cash invested$158,200
Loan amount$423,750
Down payment$141,250
Annual debt service$33,831
Gross annual rent$46,800
Vacancy allowance$2,340
Effective gross income$44,460
Operating expenses$16,228
Estimated closing costs$16,950
Break-even monthly rent$4,172
Estimate based on the assumptions shown. Not financial, tax, lending or investment advice.
Estimates only, based entirely on the assumptions you enter. New Guard Property Hub does not guarantee returns, does not provide investment advice, and is not a broker-dealer or investment adviser. Verify taxes, insurance, rents and capital expenditure with local professionals.
Next steps
Save promising properties to your dashboard and attach your scenario notes to each one.