Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 75.83% first-year return on $10,080 initial cash invested.
75.83%
Cash On Cash
23.78%
Cap Rate
3.87
DSCR
$1,350
Rent
$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$48,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,080
Downpayment
20%
$9,600
Closing costs
1%
$480
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$713
Mortgage P&I
18%
$246
Property Taxes
7%
$98
Home Insurance
1%
$17
PManagement
10%
$135
CapEx
5%
$68
Vacancy
6%
$81
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3287 E 105th St, Cleveland, OH 44104 | $1,500 | 3 | 2 | 1368 | 0.3 mi |
3563 E 108th St, Cleveland, OH 44105 | $1,350 | 3 | 2 | 1166 | 0.8 mi |
10112 Kennedy Ave, Cleveland, OH 44104 | $1,495 | 3 | 1.5 | 1232 | 1 mi |
11512 Harvey Ave, Cleveland, OH 44104 | $1,195 | 3 | 2.5 | 1312 | 0.6 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