Scenario Comparison

Compare two deals or two sets of assumptions side by side

Scenario ADeal A
Scenario BDeal B

Deal B wins 4 of 5 key metrics

MetricDeal ADeal B
Monthly Cash Flow-$287 -$189
Cash-on-Cash Return-7.0% -4.4%
Cap Rate4.6% 4.8%
DSCR0.74 0.80
Rent-to-Price0.7% 0.7%
NOI (Annual)$9,805 $8,813
Cash to Close$49,450 $51,800
Monthly Mortgage$1,104 $923

Get deal analysis tips every Tuesday

The Climb newsletter includes a real deal breakdown with full numbers every week.