Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 52.08% first-year return on $23,478 initial cash invested.
52.08%
Cash On Cash
18.44%
Cap Rate
3
DSCR
$2,520
Rent
$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,520 income − $1,501 expenses = $1,019 cash flow
Investment Breakdown
|
Purchase Price
$112k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,478
Downpayment
20%
$22,360
Closing costs
1%
$1,118
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,520
Total Expenses
$1,501
Mortgage P&I
23%
$573
Property Taxes
9%
$234
Home Insurance
2%
$39
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
97 Fairview Ave, Unit 2, Binghamton, NY 13904 | $1,200 | 2 | 1 | 800 | 0.1 mi |
147 E Frederick St, Apt 1, Binghamton, NY 13904 | $1,200 | 2 | 1 | 800 | 0.6 mi |
147 E Frederick St, Binghamton, NY 13904 | $1,200 | 2 | 1 | 800 | 0.6 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