Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 1.81% first-year return on $215k initial cash invested.
1.81%
Cash On Cash
3.48%
Cap Rate
1.36
DSCR
$2,300
Rent
$323
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $1,977 expenses = $323 cash flow
Investment Breakdown
|
Purchase Price
$421k
Downpayment
50.0%
Interest Rate
3.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$215k
Downpayment
50%
$210k
Closing costs
1%
$4,206
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$1,977
Mortgage P&I
39%
$898
Property Taxes
13%
$310
Home Insurance
6%
$147
HOA
17%
$392
Property Management
5%
$115
CapEx
0%
$0
Vacancy
0%
$0
Maintenance
5%
$115
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2701 Society Pl, Newtown, PA 18940 | $2,500 | 2 | 2 | 0.1 mi | |
15 Aspen Ct, Newtown, PA 18940 | $3,350 | 2 | 2.5 | 2056 | 0.2 mi |
12 Everett Dr, Unit 140, Newtown, PA 18940 | $2,100 | 2 | 2 | 1018 | 2.6 mi |
11 Hillcroft Way, Newtown, PA 18940 | $2,700 | 2 | 2 | 1340 | 3.1 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