Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 56.53% first-year return on $13,629 initial cash invested.
56.53%
Cash On Cash
19.36%
Cap Rate
3.14
DSCR
$1,450
Rent
$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$64,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,629
Downpayment
20%
$12,980
Closing costs
1%
$649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,450
Total Expenses
$808
Mortgage P&I
23%
$333
Property Taxes
5%
$76
Home Insurance
2%
$23
PManagement
10%
$145
CapEx
5%
$72
Vacancy
6%
$87
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
12808 Farringdon Ave, Cleveland, OH 44105 | $1,558 | 3 | 1 | 1872 | 0.3 mi |
3925 E 120th St, Cleveland, OH 44105 | $1,750 | 3 | 1.5 | 1700 | 0.5 mi |
3375 E 117th St, Cleveland, OH 44120 | $1,475 | 3 | 2 | 1488 | 0.6 mi |
3265 E 119th St, Cleveland, OH 44120 | $1,200 | 3 | 2 | 0.8 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