Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.92% first-year return on $40,950 initial cash invested.
6.92%
Cash On Cash
8.34%
Cap Rate
1.36
DSCR
$2,390
Rent
$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$195k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$40,950
Downpayment
20%
$39,000
Closing costs
1%
$1,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,390
Total Expenses
$2,154
Mortgage P&I
42%
$999
Property Taxes
19%
$465
Home Insurance
3%
$68
HOA
0%
$0
Property Management
10%
$239
CapEx
5%
$120
Vacancy
6%
$143
Maintenance
5%
$120
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
47 Crimson Bramble Rd, Rochester, NY 14623 | $2,600 | 3 | 1.5 | 1616 | 0.1 mi |
548 Pinnacle Rd, Rochester, NY 14623 | $2,800 | 3 | 2 | 1470 | 1.6 mi |
1 Bly St, Rochester, NY 14620 | $1,450 | 3 | 2 | 1620 | 4.3 mi |
256 Blackwell Ln, Henrietta, NY 14467 | $2,231 | 3 | 1.5 | 1580 | 2.6 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