Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.97% first-year return on $51,513 initial cash invested.
-9.97%
Cash On Cash
4.04%
Cap Rate
0.7
DSCR
$1,580
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$245k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$51,513
Downpayment
20%
$49,060
Closing costs
1%
$2,453
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,580
Total Expenses
$2,008
Mortgage P&I
74%
$1,175
Property Taxes
21%
$334
Home Insurance
6%
$88
HOA
0%
$0
Property Management
10%
$158
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
326 Faber St, Pittsburgh, PA 15214 | $1,775 | 3 | 2 | 1350 | 0.2 mi |
36 Woessner St, Pittsburgh, PA 15212 | $1,500 | 3 | 2 | 1250 | 1.6 mi |
2710 Houston St, Pittsburgh, PA 15212 | $1,850 | 3 | 2 | 1200 | 1.3 mi |
4484 Scherling St, Pittsburgh, PA 15214 | $2,095 | 3 | 2 | 1125 | 0.7 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