Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 33.21% first-year return on $17,850 initial cash invested.
33.21%
Cash On Cash
14.16%
Cap Rate
2.32
DSCR
$1,540
Rent
$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,540
Total Expenses
$1,046
Mortgage P&I
28%
$432
Property Taxes
12%
$184
Home Insurance
2%
$30
PManagement
10%
$154
CapEx
5%
$77
Vacancy
6%
$92
Maintenance
5%
$77
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
152 Hayden Ave, Columbus, OH 43222 | $1,100 | 3 | 2 | 960 | 0.2 mi |
198 Stevens Ave, Columbus, OH 43222 | $1,850 | 3 | 2 | 1076 | 0.1 mi |
238 Whitethorne Ave, Columbus, OH 43223 | $1,550 | 3 | 2 | 1028 | 1 mi |
452 Catherine St, Columbus, OH 43223 | $1,800 | 3 | 2 | 1056 | 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