Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.11% first-year return on $21,000 initial cash invested.
20.11%
Cash On Cash
11.35%
Cap Rate
$1,710
Rent
$352
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$1,358
Mortgage P&I
30%
$508
Property Taxes
22%
$369
Home Insurance
2%
$35
PManagement
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
545 Rosslyn Ave, Columbus, OH 43214 | $1,300 | 2 | 1 | 840 | 0.3 mi |
301 Fenway Rd, Apt A, Columbus, OH 43214 | $1,347 | 2 | 1 | 992 | 0.3 mi |
5503 Indianola Ave, Worthington, OH 43085 | $1,900 | 2 | 1 | 972 | 1.4 mi |
33 Wetmore Rd, Columbus, OH 43214 | $1,800 | 2 | 1 | 808 | 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