Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.61% first-year return on $37,422 initial cash invested.
-6.61%
Cash On Cash
5.4%
Cap Rate
0.86
DSCR
$1,400
Rent
-$206
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$178k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,422
Downpayment
20%
$35,640
Closing costs
1%
$1,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$1,606
Mortgage P&I
67%
$938
Property Taxes
17%
$241
Home Insurance
5%
$63
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5858 Atwell Rd, Toledo, OH 43613 | $1,195 | 3 | 1 | 1050 | 0.4 mi |
6111 Buchanan Dr, Toledo, OH 43623 | $1,600 | 3 | 1 | 1176 | 0.4 mi |
5455 Douglas Rd, Toledo, OH 43613 | $1,500 | 3 | 1 | 1126 | 1.3 mi |
2329 Ida Dr, Toledo, OH 43613 | $1,600 | 3 | 1 | 1150 | 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