Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.21% first-year return on $58,350 initial cash invested.
11.21%
Cash On Cash
12.48%
Cap Rate
1.85
DSCR
$2,000
Rent
$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,455 expenses = $545 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$58,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
22%
$30,000
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,455
Mortgage P&I
38%
$759
Property Taxes
6%
$129
Home Insurance
2%
$47
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
120 15th St, Beaver Falls, PA 15010 | $955 | 2 | 1 | 1024 | 1 mi |
862 Grove Ave, New Brighton, PA 15066 | $1,295 | 2 | 1 | 1100 | 0.4 mi |
118 15th St, Unit 1, Beaver Falls, PA 15010 | $955 | 2 | 1 | 1024 | 1 mi |
1613 4th Ave, Beaver Falls, PA 15010 | $1,100 | 2 | 1 | 1016 | 1.2 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