Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.51% first-year return on $32,508 initial cash invested.
14.51%
Cash On Cash
9.83%
Cap Rate
1.64
DSCR
$2,040
Rent
$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,508
Downpayment
20%
$30,960
Closing costs
1%
$1,548
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,040
Total Expenses
$1,647
Mortgage P&I
38%
$773
Property Taxes
14%
$290
Home Insurance
3%
$54
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
144 Durston Ave, Syracuse, NY 13203 | $2,100 | 4 | 2 | 1514 | 1.1 mi |
123 Shotwell Park, Syracuse, NY 13206 | $2,600 | 4 | 1.5 | 1564 | 0.5 mi |
111 Maplehurst Ave, Syracuse, NY 13208 | $2,500 | 4 | 2 | 1680 | 1.4 mi |
444 Lillian Ave, Syracuse, NY 13206 | $1,775 | 4 | 1.5 | 1348 | 0.1 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