Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.6% first-year return on $30,450 initial cash invested.
-2.6%
Cash On Cash
6.29%
Cap Rate
0.99
DSCR
$1,240
Rent
-$66
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$145k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$30,450
Downpayment
20%
$29,000
Closing costs
1%
$1,450
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,240
Total Expenses
$1,306
Mortgage P&I
62%
$764
Property Taxes
14%
$169
Home Insurance
4%
$51
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4115 Muriel Ave, Unit Up, Cleveland, OH 44109 | $825 | 2 | 1 | 1500 | 0.2 mi |
3868 W 37th St, Cleveland, OH 44109 | $1,200 | 2 | 2 | 1188 | 0.7 mi |
4115 Henritze Ave, Cleveland, OH 44109 | $945 | 2 | 2 | 1025 | 0.2 mi |
4115 Henritze Ave, # Up, Cleveland, OH 44109 | $945 | 2 | 2 | 1025 | 0.2 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