Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 7.83% first-year return on $28,350 initial cash invested.
7.83%
Cash On Cash
9.57%
Cap Rate
1.49
DSCR
$1,700
Rent
$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,700 income − $1,515 expenses = $185 cash flow
Investment Breakdown
|
Purchase Price
$135k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$28,350
Downpayment
20%
$27,000
Closing costs
1%
$1,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$1,515
Mortgage P&I
42%
$722
Property Taxes
10%
$166
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$170
CapEx
10%
$170
Vacancy
6%
$102
Maintenance
5%
$85
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