Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.97% first-year return on $42,000 initial cash invested.
6.97%
Cash On Cash
11.34%
Cap Rate
1.61
DSCR
$1,200
Rent
$244
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,200 income − $956 expenses = $244 cash flow
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
8.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$42,000
Downpayment
20%
$17,000
Closing costs
6%
$5,000
Rehab
24%
$20,000
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$956
Mortgage P&I
42%
$499
Property Taxes
10%
$115
Home Insurance
3%
$30
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
115 Donaghy Ave, Butler, PA 16001 | $1,000 | 3 | 2 | 1458 | 0.7 mi |
530 W Brady St, Butler, PA 16001 | $1,790 | 3 | 2.5 | 1400 | 0.8 mi |
1101 S Main St, Butler, PA 16001 | $1,600 | 3 | 2 | 1620 | 1.2 mi |
208 E Walnut St, Butler, PA 16001 | $1,050 | 3 | 1.5 | 1297 | 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