Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 43.87% first-year return on $14,280 initial cash invested.
43.87%
Cash On Cash
16.68%
Cap Rate
2.65
DSCR
$1,340
Rent
$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$68,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,280
Downpayment
20%
$13,600
Closing costs
1%
$680
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,340
Total Expenses
$818
Mortgage P&I
27%
$356
Property Taxes
7%
$90
Home Insurance
2%
$24
PManagement
10%
$134
CapEx
5%
$67
Vacancy
6%
$80
Maintenance
5%
$67
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 |
3782 E 52nd St, Cleveland, OH 44105 | $1,200 | 3 | 1 | 1344 | 1 mi |
3717 E 55th St, Cleveland, OH 44105 | $975 | 3 | 1 | 1500 | 0.8 mi |
3692 Independence Rd, Cleveland, OH 44105 | $1,195 | 3 | 1 | 1482 | 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