Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 61.14% first-year return on $10,500 initial cash invested.
61.14%
Cash On Cash
20.64%
Cap Rate
3.35
DSCR
$1,350
Rent
$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$50,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,500
Downpayment
20%
$10,000
Closing costs
1%
$500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,350
Total Expenses
$815
Mortgage P&I
19%
$257
Property Taxes
14%
$188
Home Insurance
1%
$18
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 |
|---|---|---|---|---|---|
6400 Fullerton Ave, Cleveland, OH 44105 | $1,255 | 3 | 1 | 1455 | 0.9 mi |
3717 E 55th St, Cleveland, OH 44105 | $975 | 3 | 1 | 1500 | 0.8 mi |
3782 E 52nd St, Cleveland, OH 44105 | $1,200 | 3 | 1 | 1344 | 1 mi |
4918 Mcbride Ave, Cleveland, OH 44127 | $1,558 | 3 | 1 | 1563 | 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