Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.19% first-year return on $168k initial cash invested.
-12.19%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$3,600
Rent
-$1,705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$799k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$160k
Closing costs
1%
$7,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,600
Total Expenses
$5,305
Mortgage P&I
109%
$3,931
Property Taxes
4%
$158
Home Insurance
8%
$280
HOA
0%
$0
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3565 Saint Charles Pl, Cincinnati, OH 45208 | $3,950 | 4 | 3.5 | 2049 | 1.3 mi |
633 Athens Ave, Cincinnati, OH 45226 | $4,400 | 4 | 3.5 | 2339 | 0.8 mi |
3547 Pape Ave, Cincinnati, OH 45208 | $3,000 | 4 | 2 | 2006 | 0.9 mi |
4845 Le Blond Ave, Cincinnati, OH 45208 | $6,000 | 4 | 3 | 3058 | 0.2 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