Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.69% first-year return on $14,679 initial cash invested.
37.69%
Cash On Cash
15.3%
Cap Rate
2.43
DSCR
$1,280
Rent
$461
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$819
Mortgage P&I
29%
$366
Property Taxes
8%
$96
Home Insurance
2%
$24
PManagement
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1036 E 149th St, Cleveland, OH 44110 | $995 | 3 | 1 | 1221 | 0 mi |
987 E 141st St, Cleveland, OH 44110 | $1,350 | 3 | 1 | 1210 | 0.3 mi |
826 Whitcomb Rd, Cleveland, OH 44110 | $1,479 | 3 | 1 | 1226 | 0.7 mi |
909 Stevenson Rd, Cleveland, OH 44110 | $1,275 | 3 | 1 | 1302 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality