Try Pro features for free. Join our beta program
This property could be a profitable Long-Term investment with a projected 25.24% first-year return on $15,214 initial cash invested.
25.24%
Cash On Cash
12.31%
Cap Rate
$1,100
Rent
$320
Cashflow
-8.72
Cach on Cash
4.92%
Cap Rate
$3.477
Rent
-%822
Cashflow
Rent insights and distributions
Upgrade to access!Investment Breakdown
Financing
Purchase Price
$72,450
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,214
Downpayment
20%
$14,490
Closing costs
1%
$724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,100
Total Expenses
$780
Mortgage P&I
33%
$368
Property Taxes
9%
$101
Home Insurance
2%
$25
PManagement
10%
$110
CapEx
5%
$55
Vacancy
6%
$66
Maintenance
5%
$55
Other
0%
$0
Google Maps with the subject property comparables is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1112 Courtland Ave, Akron, OH 44320 | $1,000 | 3 | 1 | 1008 | 0.2 mi |
1332 Hardesty Blvd, Akron, OH 44320 | $1,199 | 3 | 1 | 1008 | 0.4 mi |
1092 Peerless Ave, Akron, OH 44320 | $926 | 3 | 1 | 998 | 0.5 mi |
1165 Frederick Blvd, Akron, OH 44320 | $1,075 | 3 | 1 | 950 | 0.3 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 |
More comparable properties
Upgrade to access!Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
Upgrade to access!CoC vs Downpayment
Investment projections and seasonality
Upgrade to access!CoC vs Purchase Price
Investment projections and seasonality
Upgrade to access!