Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.83% first-year return on $32,613 initial cash invested.
-3.83%
Cash On Cash
5.84%
Cap Rate
0.95
DSCR
$1,240
Rent
-$104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,613
Downpayment
20%
$31,060
Closing costs
1%
$1,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,240
Total Expenses
$1,344
Mortgage P&I
64%
$798
Property Taxes
14%
$170
Home Insurance
4%
$54
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
622 Greenlawn Ave, Dayton, OH 45403 | $1,100 | 3 | 1 | 1380 | 0.7 mi |
3114 Taggart St, Dayton, OH 45420 | $1,195 | 3 | 1 | 1373 | 0.8 mi |
4017 Corinth Blvd, Dayton, OH 45410 | $1,345 | 3 | 1 | 1297 | 0.3 mi |
1139 Pursell Ave, Dayton, OH 45420 | $1,250 | 3 | 1 | 1333 | 0.8 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