Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 19.21% first-year return on $31,479 initial cash invested.
19.21%
Cash On Cash
11.41%
Cap Rate
1.73
DSCR
$1,960
Rent
$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $1,456 expenses = $504 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
$1,960
Total Expenses
$1,456
Mortgage P&I
42%
$823
Property Taxes
4%
$71
Home Insurance
3%
$52
HOA
0%
$0
Property Management
10%
$196
CapEx
5%
$98
Vacancy
6%
$118
Maintenance
5%
$98
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 |
2527 Versailles Ave, Mckeesport, PA 15132 | $825 | 2 | 1 | 1807 | 0.1 mi |
1120 Jenny Lind St, Mckeesport, PA 15132 | $900 | 2 | 1 | 2024 | 0.9 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