This property could be a profitable Long-Term investment with a projected 18.11% first-year return on $31,479 initial cash invested.
18.11%
Cash On Cash
11.16%
Cap Rate
1.69
DSCR
$1,920
Rent
$475
Cashflow
$23,040
Annual
$895
Median
$940
Avg
$960
Per Unit
25
Samples
Cash Flow
$1,920 income − $1,445 expenses = $475 cash flow
Investment Breakdown
|
Purchase Price
$150k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$31,479
Downpayment
20%
$29,980
Closing costs
1%
$1,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,445
Mortgage P&I
43%
$823
Property Taxes
4%
$71
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2316 Jenny Lind St, Unit 2, Mckeesport, PA 15132 | $900 | 2 | 1 | 925 | 0.5 mi |
2128 Carolina Ave, Unit 2128, West Mifflin, PA 15122 | $1,375 | 2 | 2 | 1144 | 1.8 mi |
1120 Jenny Lind St, Mckeesport, PA 15132 | $900 | 2 | 1 | 2024 | 0.9 mi |
1615 Sumac St, Apt 2, Pittsburgh, PA 15132 | $885 | 2 | 1 | 0.3 mi | |
3220 Grover St, Mckeesport, PA 15132 | $800 | 2 | 1 | 0.4 mi | |
1612 Patterson Ave, Mckeesport, PA 15132 | $995 | 2 | 1 | 0.4 mi | |
1612 Patterson St, Mckeesport, PA 15132 | $995 | 2 | 1 | 0.4 mi | |
2405 Jenny Lind St, Mckeesport, PA 15132 | $1,100 | 2 | 1 | 0.4 mi | |
609 Hospital Way, Mckeesport, PA 15132 | $960 | 2 | 1 | 0.5 mi | |
1834 Flagler St, Apt 1, Mckeesport, PA 15132 | $850 | 2 | 1 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
CoC vs Downpayment
CoC vs Purchase Price