Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 29.8% first-year return on $13,650 initial cash invested.
29.8%
Cash On Cash
13.72%
Cap Rate
2.14
DSCR
$1,130
Rent
$339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$65,000
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,650
Downpayment
20%
$13,000
Closing costs
1%
$650
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,130
Total Expenses
$791
Mortgage P&I
31%
$348
Property Taxes
11%
$127
Home Insurance
2%
$23
PManagement
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2769 Mcguffey Rd, Columbus, OH 43211 | $1,250 | 2 | 1 | 1000 | 0.6 mi |
1928 Agler Rd, Apt 1B, Columbus, OH 43224 | $975 | 2 | 1 | 1000 | 0.6 mi |
1466 Manchester Ave, Columbus, OH 43211 | $1,300 | 2 | 1 | 1043 | 0.1 mi |
2299 Hamilton Ave, Columbus, OH 43211 | $1,200 | 2 | 1 | 1000 | 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