REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
2202 Avalon Pl, Columbus, OH 43219
$99,900 • 2 beds • 1 baths • 938 sqft

This property might be a fair Long-Term investment with a projected 1.94% first-year return on $20,979 initial cash invested.

Cash On Cash
1.94%
Cap Rate
7.4%
Rent
$1,000
Signal: Low
Cashflow
$34
Financing
Purchase Price  $99,900
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $20,979
Downpayment  $19,980
Closing costs  $999
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,000
Total Expenses  $966
Mortgage P&I  $532
Property Taxes  $139
Home Insurance  $35
PManagement  $100
CapEx  $50
Vacancy  $60
Maintenance  $50
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
12115 Margaret Ave$1230219400.4 mi
22059 E 5th Ave$825219980.6 mi
32843 Bellwood Ave, Unit 2843$1250219001.6 mi
4851 Wellington Blvd, Unit 851$1000218250.5 mi
5851 Wellington Blvd, # 851$1000218250.5 mi
62824 E 5th Ave$990218641.4 mi
72324 Ridgeway Ave$11002110920.6 mi
82906 Ruhl Ave, # 1$13502110081.8 mi
92897 E 9th Ave Apt C$895218641.7 mi
103050 E 7th Ave$13002110102 mi
112800 E 9th Ave Unit A$825218411.5 mi
122204 Ruskin Ave$1200218040.9 mi
132897 E 9th Ave Apt D$810218501.7 mi
142858 Ruhl Ave$8102110381.7 mi
152924 Bellwood Ave$11502110351.8 mi
16851 Wellington Blvd$925217800.5 mi
17665 Malvern Ave$1169217360.1 mi
182279 Holt Ave Apt B$895218401.9 mi
192279 Holt Ave Apt D$795218401.9 mi
202911 E 6th Ave$945218161.6 mi
2144 Woodland Ave Apt D$12502110701.9 mi
2244 Woodland Ave Apt C$12502110701.9 mi
232738 Ruhl Ave, Unit 2740$1700217851.4 mi
242850 Columbus Ave, Unit 2850$1225217681.5 mi
252065 E 5th Ave$825210.6 mi