Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.06% first-year return on $38,165 initial cash invested.
15.06%
Cash On Cash
13.71%
Cap Rate
2.25
DSCR
$1,400
Rent
$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,400 income − $921 expenses = $479 cash flow
Investment Breakdown
|
Purchase Price
$86,500
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,165
Downpayment
20%
$17,300
Closing costs
1%
$865
Rehab
23%
$20,000
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$921
Mortgage P&I
31%
$439
Property Taxes
6%
$88
Home Insurance
2%
$30
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
800 London Rd, Cleveland, OH 44110 | $1,250 | 3 | 1 | 2046 | 0.9 mi |
14501 Jenne Ave, Cleveland, OH 44110 | $1,550 | 3 | 1 | 1650 | 0 mi |
13803 Mcelhattan Ave, Cleveland, OH 44110 | $1,400 | 3 | 1 | 1580 | 0.3 mi |
14117 Sylvia Ave, Cleveland, OH 44110 | $1,100 | 3 | 1 | 1514 | 0.2 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