Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 37.44% first-year return on $18,879 initial cash invested.
37.44%
Cash On Cash
14.98%
Cap Rate
2.49
DSCR
$1,650
Rent
$589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$89,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$18,879
Downpayment
20%
$17,980
Closing costs
1%
$899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,650
Total Expenses
$1,061
Mortgage P&I
27%
$451
Property Taxes
9%
$150
Home Insurance
2%
$32
HOA
0%
$0
Property Management
10%
$165
CapEx
5%
$82
Vacancy
6%
$99
Maintenance
5%
$82
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
7005 La Boiteaux Ave, Cincinnati, OH 45239 | $1,595 | 4 | 1 | 1113 | 0.5 mi |
6834 Betts Ave, Cincinnati, OH 45239 | $1,725 | 4 | 1 | 1426 | 0.3 mi |
1806 Sundale Ave, North College Hill, OH 45239 | $1,699 | 4 | 1 | 1457 | 0.2 mi |
8243 Carrol Ave, North College Hill, OH 45231 | $1,595 | 4 | 1 | 1459 | 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