Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 266.47% first-year return on $3,990 initial cash invested.
266.47%
Cash On Cash
66.69%
Cap Rate
10.56
DSCR
$1,400
Rent
$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$19,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$3,990
Downpayment
20%
$3,800
Closing costs
1%
$190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$514
Mortgage P&I
7%
$100
Property Taxes
3%
$43
Home Insurance
1%
$7
PManagement
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9518 Elizabeth Ave, Cleveland, OH 44105 | $1,350 | 3 | 2 | 1344 | 1.1 mi |
13824 North Dr, Garfield Heights, OH 44105 | $1,450 | 3 | 2 | 1364 | 0.9 mi |
4367 E 139th St, Garfield Heights, OH 44105 | $1,400 | 3 | 2 | 1248 | 0.9 mi |
4257 E 126th St, Cleveland, OH 44105 | $1,750 | 3 | 2 | 1501 | 0.4 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