Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 10.79% first-year return on $44,250 initial cash invested.
10.79%
Cash On Cash
11.6%
Cap Rate
1.58
DSCR
$2,000
Rent
$398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,602 expenses = $398 cash flow
Investment Breakdown
|
Purchase Price
$141k
Downpayment
25.0%
Interest Rate
9.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$44,250
Downpayment
25%
$35,250
Closing costs
6%
$9,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,602
Mortgage P&I
43%
$865
Property Taxes
8%
$157
Home Insurance
0%
$0
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
8%
$160
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
110 Wallula Ave, Unit 2, Butler, PA 16001 | $1,000 | 2 | 1 | 1 mi | |
210-210 5 E Walnut St, Butler, PA 16001 | $595 | 1 | 1 | 347 | 0.2 mi |
630 E Brady St, Apt 4, Butler, PA 16001 | $765 | 2 | 1 | 700 | 0.2 mi |
420 E Jefferson St, Butler, PA 16001 | $675 | 2 | 1 | 0.2 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