Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.11% first-year return on $33,579 initial cash invested.
4.11%
Cash On Cash
8.14%
Cap Rate
1.23
DSCR
$1,800
Rent
$115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,800 income − $1,685 expenses = $115 cash flow
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,579
Downpayment
20%
$31,980
Closing costs
1%
$1,599
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$1,685
Mortgage P&I
49%
$879
Property Taxes
13%
$238
Home Insurance
6%
$100
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4627 Behrwald Ave, Cleveland, OH 44144 | $1,100 | 2 | 1 | 1000 | 0.9 mi |
1717 Granby /Up Ave, Unit 2, Cleveland, OH 44109 | $850 | 2 | 1 | 700 | 0.6 mi |
2815 Tampa Ave, Unit Main, Cleveland, OH 44109 | $1,300 | 2 | 1 | 0.2 mi | |
4512 Oak Park /Dn Ave, Unit 1, Cleveland, OH 44109 | $1,000 | 2 | 1 | 1187 | 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