Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.82% first-year return on $35,070 initial cash invested.
5.82%
Cash On Cash
8.01%
Cap Rate
1.31
DSCR
$1,840
Rent
$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $1,670 expenses = $170 cash flow
Investment Breakdown
|
Purchase Price
$167k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$35,070
Downpayment
20%
$33,400
Closing costs
1%
$1,670
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$1,670
Mortgage P&I
46%
$853
Property Taxes
13%
$234
Home Insurance
6%
$105
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1009 E High St, Mount Vernon, OH 43050 | $1,600 | 3 | 3 | 2400 | 0.4 mi |
305 Ridgeway Dr, Howard, OH 43028 | $2,950 | 3 | 2.5 | 2282 | 6.3 mi |
409 W Walnut St, Mount Vernon, OH 43050 | $1,495 | 3 | 2 | 2.2 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