Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.53% first-year return on $32,676 initial cash invested.
11.53%
Cash On Cash
9.15%
Cap Rate
1.53
DSCR
$1,920
Rent
$314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$156k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,676
Downpayment
20%
$31,120
Closing costs
1%
$1,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,920
Total Expenses
$1,606
Mortgage P&I
40%
$777
Property Taxes
15%
$284
Home Insurance
2%
$46
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
216 1/2 Earl Ave, Syracuse, NY 13211 | $1,750 | 3 | 1 | 1500 | 1.8 mi |
224 Beley Ave, Syracuse, NY 13211 | $1,750 | 3 | 1 | 1615 | 1.8 mi |
110 Sweeting St, Syracuse, NY 13203 | $1,675 | 3 | 1 | 1347 | 0.9 mi |
1313 Grant Blvd, Syracuse, NY 13208 | $1,850 | 3 | 1.5 | 1512 | 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