Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 9.49% first-year return on $52,500 initial cash invested.
9.49%
Cash On Cash
8.67%
Cap Rate
1.44
DSCR
$2,810
Rent
$415
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,810
Total Expenses
$2,395
Mortgage P&I
45%
$1,251
Property Taxes
12%
$326
Home Insurance
3%
$88
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
33 Rosegarden St, Warwick, RI 02888 | $3,500 | 3 | 2 | 1306 | 0.8 mi |
21 Borden St, East Providence, RI 02915 | $2,575 | 3 | 2 | 1300 | 2.3 mi |
111 Canna St, Warwick, RI 02888 | $3,000 | 3 | 2 | 1474 | 1.4 mi |
253 Fairfax Dr, Warwick, RI 02888 | $3,350 | 3 | 2 | 1554 | 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