Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.17% first-year return on $228k initial cash invested.
0.17%
Cash On Cash
3.37%
Cap Rate
1.17
DSCR
$2,460
Rent
$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$374k
Downpayment
60.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$228k
Downpayment
60%
$224k
Closing costs
1%
$3,736
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,460
Total Expenses
$2,427
Mortgage P&I
36%
$892
Property Taxes
18%
$439
Home Insurance
5%
$131
HOA
13%
$325
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
14303 Cornerstone Dr, Yardley, PA 19067 | $2,350 | 2 | 2 | 1135 | 0.1 mi |
2205 Brookhaven Dr, Yardley, PA 19067 | $2,500 | 2 | 2 | 1150 | 0.4 mi |
548 Cedar Hollow Dr, Lower Makefield, PA 19067 | $2,850 | 2 | 2 | 1430 | 0.5 mi |
1707 Covington Rd, Yardley, PA 19067 | $2,545 | 2 | 2 | 1130 | 0.5 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