Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.27% first-year return on $36,162 initial cash invested.
0.27%
Cash On Cash
6.61%
Cap Rate
1.09
DSCR
$1,340
Rent
$8
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$172k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$36,162
Downpayment
20%
$34,440
Closing costs
1%
$1,722
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$1,332
Mortgage P&I
65%
$874
Property Taxes
7%
$91
Home Insurance
1%
$19
HOA
0%
$0
Property Management
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1369 E 141st St, Cleveland, OH 44112 | $1,250 | 3 | 1.5 | 1296 | 0.8 mi |
1486 E 134th St, East Cleveland, OH 44112 | $1,465 | 3 | 2.5 | 1224 | 0.4 mi |
611 E 125th St, Cleveland, OH 44108 | $1,100 | 3 | 1 | 1280 | 0.3 mi |
687 E 126th St, Cleveland, OH 44108 | $1,450 | 3 | 2 | 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