Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.96% first-year return on $33,600 initial cash invested.
14.96%
Cash On Cash
10.29%
Cap Rate
1.62
DSCR
$2,100
Rent
$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,100 income − $1,681 expenses = $419 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,600
Downpayment
20%
$32,000
Closing costs
1%
$1,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,100
Total Expenses
$1,681
Mortgage P&I
40%
$848
Property Taxes
10%
$215
Home Insurance
3%
$72
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
396 E Mithoff St, Columbus, OH 43206 | $2,295 | 3 | 1.5 | 1380 | 0.9 mi |
1229 S High St, Columbus, OH 43206 | $2,100 | 3 | 2.5 | 1785 | 0.8 mi |
75 E Markison Ave, Columbus, OH 43207 | $1,550 | 3 | 1 | 0.4 mi | |
73 E Markison Ave, Columbus, OH 43207 | $1,499 | 3 | 1 | 0.4 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