Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.94% first-year return on $22,050 initial cash invested.
2.94%
Cash On Cash
7.63%
Cap Rate
$1,130
Rent
$54
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$105k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$22,050
Downpayment
20%
$21,000
Closing costs
1%
$1,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,130
Total Expenses
$1,076
Mortgage P&I
49%
$558
Property Taxes
17%
$188
Home Insurance
3%
$37
PManagement
10%
$113
CapEx
5%
$56
Vacancy
6%
$68
Maintenance
5%
$56
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2846 Baughman Ave, Columbus, OH 43211 | $860 | 2 | 1 | 765 | 0.1 mi |
2848 Baughman Ave, Columbus, OH 43211 | $820 | 2 | 1 | 765 | 0.1 mi |
2042 Briarwood Ave, Columbus, OH 43211 | $1,350 | 2 | 1 | 700 | 0.8 mi |
1372 Aberdeen Ave, Columbus, OH 43211 | $1,145 | 2 | 1 | 704 | 1.3 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