Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.34% first-year return on $153k initial cash invested.
-26.34%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$1,700
Rent
-$3,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$146k
Closing costs
1%
$7,299
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,700
Total Expenses
$5,064
Mortgage P&I
207%
$3,524
Property Taxes
50%
$842
Home Insurance
15%
$256
HOA
0%
$0
Property Management
10%
$170
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
230 Moore Rd, Akron, OH 44319 | $1,100 | 3 | 2 | 2074 | 1.2 mi |
5743 Brookwood Dr, Akron, OH 44319 | $2,395 | 3 | 2 | 1886 | 2.9 mi |
369 E Tuscarawas Ave, Unit Main, Barberton, OH 44203 | $2,500 | 3 | 1 | 2162 | 3.5 mi |
345 Teal Cir, Akron, OH 44319 | $2,000 | 3 | 2 | 1410 | 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