Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.32% first-year return on $304k initial cash invested.
0.32%
Cash On Cash
3.68%
Cap Rate
1.17
DSCR
$3,080
Rent
$82
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
56.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$304k
Downpayment
56%
$298k
Closing costs
1%
$5,326
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,080
Total Expenses
$2,998
Mortgage P&I
45%
$1,399
Property Taxes
20%
$611
Home Insurance
6%
$187
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1363 Sweetbell Ct, Yardley, PA 19067 | $2,800 | 3 | 2.5 | 2197 | 0.2 mi |
1358 Pepperbush Ct, Morrisville, PA 19067 | $3,000 | 3 | 2.5 | 2200 | 0.2 mi |
523 Chestnut Ct, Langhorne, PA 19047 | $3,700 | 3 | 2.5 | 2262 | 1.4 mi |
28130 Hickory Ln, Langhorne, PA 19047 | $3,600 | 3 | 2.5 | 2262 | 1.5 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