REI LenseREI Lense
  • Airbnb
  • Long-Term
  • Mid-Term
View on Zillow
Long-Term Rental Analysis
370 Whitethorne Ave, Columbus, OH 43223
$90,000 • 2 beds • 2 baths • 1376 sqft

This property could be a profitable Long-Term investment with a projected 25.02% first-year return on $18,900 initial cash invested.

Cash On Cash
25.02%
Cap Rate
12.53%
Rent
$1,333
Cashflow
$394
Rent Confidence:  High
Annual
$15,996
Median
$1,300
Avg
$1,306
Samples
25
Financing
Purchase Price  $90,000
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest
Total  $18,900
Downpayment  $18,000
Closing costs  $900
Rehab  $0
Furnishing  $0
Cashflow
Total Income  $1,333
Total Expenses  $939
Mortgage P&I  $479
Property Taxes  $81
Home Insurance  $32
PManagement  $133
CapEx  $67
Vacancy  $80
Maintenance  $67
Other  $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1581 Clark Ave$148021.514700.8 mi
2147 Whitethorne Ave$16502210960.5 mi
3429 Ryan Ave$127421.512321.2 mi
4164 Nashoba Ave$13502210400.6 mi
51555 Union Ave$14492113261.3 mi
6384 Whitethorne Ave$176921.510320 mi
789 Whitethorne Ave$11502112000.6 mi
8444 S Burgess Ave$130021.1 mi
9255 Belvidere Ave$12502111540.3 mi
10172 Whitethorne Ave$176921.510320.5 mi
11207 Belvidere Ave$13002110680.4 mi
12771 S Richardson Ave$10502111441.4 mi
13126 Whitethorne Ave$12003214080.6 mi
14181 N Oakley Ave$13002111441.4 mi
152067 Sullivant Ave, Unit Half$750210.2 mi
16501 Clarendon Ave$13502110420.4 mi
1796 S Eureka Ave$13403213811 mi
18243 S Wayne Ave$15003213420.8 mi
19479 S Richardson Ave$15002110881.1 mi
20342 S Wheatland Ave$1125210.5 mi
21783 S Wayne Ave$13502110911.2 mi
22158-160 Belvidere Ave$850210.5 mi
23540-542 S Oakley Ave$1100210.7 mi
24334 S Burgess Ave$13002110641.1 mi
25269 S Warren Ave$120021.59461.4 mi