Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.92% first-year return on $35,700 initial cash invested.
2.92%
Cash On Cash
6.67%
Cap Rate
1.21
DSCR
$1,500
Rent
$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$170k
Downpayment
20.0%
Interest Rate
5.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,700
Downpayment
20%
$34,000
Closing costs
1%
$1,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,500
Total Expenses
$1,413
Mortgage P&I
52%
$783
Property Taxes
12%
$180
Home Insurance
4%
$60
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1911 Brentnell Ave, Columbus, OH 43219 | $1,500 | 3 | 2 | 1100 | 0.7 mi |
2272 Gerbert Rd, Columbus, OH 43211 | $1,450 | 3 | 2 | 1061 | 1.4 mi |
1300 Aberdeen Ave, Columbus, OH 43211 | $1,650 | 3 | 2 | 1012 | 1.3 mi |
1475 Cordell Ave, Columbus, OH 43211 | $1,495 | 3 | 2 | 1183 | 1.1 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