Unlock all features! Tap here to upgrade
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
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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 comparables properties 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 |
934 Sheridan St, Akron, OH 44307 | $1,095 | 3 | 1 | 988 | 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