Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.67% first-year return on $27,720 initial cash invested.
5.67%
Cash On Cash
8.23%
Cap Rate
1.29
DSCR
$1,430
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$132k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$27,720
Downpayment
20%
$26,400
Closing costs
1%
$1,320
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,299
Mortgage P&I
49%
$702
Property Taxes
12%
$178
Home Insurance
3%
$46
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3506 W 48th St, Cleveland, OH 44102 | $1,500 | 3 | 2 | 1304 | 0.7 mi |
3824 W 36th St, Cleveland, OH 44109 | $1,300 | 3 | 2 | 1200 | 0.7 mi |
3704 Walton Ave, Cleveland, OH 44113 | $2,500 | 3 | 2 | 1200 | 0.7 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