Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.83% first-year return on $24,129 initial cash invested.
2.83%
Cash On Cash
7.15%
Cap Rate
1.19
DSCR
$1,030
Rent
$57
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$115k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$24,129
Downpayment
20%
$22,980
Closing costs
1%
$1,149
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,030
Total Expenses
$973
Mortgage P&I
56%
$576
Property Taxes
9%
$88
Home Insurance
4%
$40
HOA
0%
$0
Property Management
10%
$103
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
542 Lindell St, Akron, OH 44305 | $1,095 | 2 | 1 | 1005 | 0.6 mi |
328 Lease St, Akron, OH 44306 | $895 | 2 | 1 | 986 | 1.3 mi |
835 E Buchtel Ave, Apt E7, Akron, OH 44305 | $980 | 2 | 1 | 1050 | 0.7 mi |
835 E Buchtel Ave, # E1, Akron, OH 44305 | $980 | 2 | 1 | 1050 | 0.7 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