Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.78% first-year return on $23,478 initial cash invested.
49.78%
Cash On Cash
17.92%
Cap Rate
2.91
DSCR
$2,460
Rent
$974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,460 income − $1,486 expenses = $974 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
$2,460
Total Expenses
$1,486
Mortgage P&I
23%
$573
Property Taxes
10%
$234
Home Insurance
2%
$39
HOA
0%
$0
Property Management
10%
$246
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
72 Howard Ave Unit B, Binghamton, NY 13904 | $1,300 | 2 | 1.5 | 1178 | 0.4 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