Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.66% first-year return on $23,079 initial cash invested.
6.66%
Cash On Cash
8.11%
Cap Rate
$1,140
Rent
$128
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$110k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$23,079
Downpayment
20%
$21,980
Closing costs
1%
$1,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,140
Total Expenses
$1,012
Mortgage P&I
49%
$558
Property Taxes
11%
$120
Home Insurance
3%
$38
PManagement
10%
$114
CapEx
5%
$57
Vacancy
6%
$68
Maintenance
5%
$57
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
255 Belvidere Ave, Columbus, OH 43223 | $1,100 | 2 | 1 | 1144 | 0.2 mi |
148 Midland Ave, Columbus, OH 43223 | $845 | 2 | 1 | 1156 | 0.4 mi |
292 S Warren Ave, Unit 292, Columbus, OH 43204 | $1,600 | 2 | 1 | 1100 | 1 mi |
292 S Warren Ave, Columbus, OH 43204 | $1,600 | 2 | 1 | 1100 | 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