Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.21% first-year return on $66,990 initial cash invested.
-9.21%
Cash On Cash
4.18%
Cap Rate
0.73
DSCR
$2,130
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$319k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$66,990
Downpayment
20%
$63,800
Closing costs
1%
$3,190
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,130
Total Expenses
$2,644
Mortgage P&I
71%
$1,518
Property Taxes
22%
$461
Home Insurance
5%
$112
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
20185 Bonnie Bank Blvd, Rocky River, OH 44116 | $3,000 | 4 | 2 | 2100 | 1.5 mi |
14224 Berwyn Ave, Cleveland, OH 44111 | $1,600 | 4 | 1 | 2681 | 1.2 mi |
3500 W 135th St, Cleveland, OH 44111 | $1,700 | 4 | 2 | 1.6 mi | |
3942 W 160th St, Cleveland, OH 44111 | $2,999 | 3 | 2.5 | 2657 | 0.5 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