Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.09% first-year return on $12,579 initial cash invested.
52.09%
Cash On Cash
18.79%
Cap Rate
2.99
DSCR
$1,560
Rent
$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$59,900
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,579
Downpayment
20%
$11,980
Closing costs
1%
$599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,560
Total Expenses
$1,014
Mortgage P&I
20%
$314
Property Taxes
18%
$273
Home Insurance
1%
$21
PManagement
10%
$156
CapEx
5%
$78
Vacancy
6%
$94
Maintenance
5%
$78
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
17415 Lotus Dr, Cleveland, OH 44128 | $1,650 | 3 | 2 | 1400 | 0.4 mi |
15612 Harvard Ave, Cleveland, OH 44128 | $1,540 | 3 | 2 | 1456 | 0.7 mi |
3678 Ludgate Rd, Shaker Heights, OH 44120 | $1,600 | 3 | 2 | 1296 | 0.8 mi |
15511 Delrey Ave, Cleveland, OH 44128 | $1,500 | 3 | 1.5 | 1390 | 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