Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.97% first-year return on $33,579 initial cash invested.
-3.97%
Cash On Cash
5.92%
Cap Rate
0.94
DSCR
$1,250
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$160k
Downpayment
20.0%
Interest Rate
6.8%
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
$1,250
Total Expenses
$1,361
Mortgage P&I
67%
$838
Property Taxes
11%
$143
Home Insurance
4%
$56
HOA
0%
$0
Property Management
10%
$125
CapEx
5%
$62
Vacancy
6%
$75
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
135 Wilson Ave, Springfield, OH 45505 | $1,150 | 3 | 1 | 1449 | 2.3 mi |
1016 Heard Ave, Springfield, OH 45506 | $1,150 | 3 | 1 | 1.9 mi | |
215 Gardendale Dr, Yellow Springs, OH 45387 | $1,500 | 3 | 1 | 1800 | 5.4 mi |
1725/1727 W High St, Unit 1725, Springfield, OH 45506 | $950 | 3 | 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