Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 2.83% first-year return on $50,379 initial cash invested.
2.83%
Cash On Cash
7.58%
Cap Rate
1.18
DSCR
$2,297
Rent
$119
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,297 income − $2,178 expenses = $119 cash flow
Investment Breakdown
|
Purchase Price
$240k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$50,379
Downpayment
20%
$47,980
Closing costs
1%
$2,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,297
Total Expenses
$2,178
Mortgage P&I
56%
$1,282
Property Taxes
9%
$214
Home Insurance
4%
$84
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
365 S Eureka Ave, Unit 365, Columbus, OH 43204 | $1,000 | 4 | 3 | 1200 | 0.1 mi |
352 S Hague Ave, Columbus, OH 43204 | $1,300 | 4 | 1 | 1176 | 0.3 mi |
213 Midland Ave, Unit Main, Columbus, OH 43223 | $1,300 | 3 | 1 | 0.5 mi | |
100 Eldon Ave, Columbus, OH 43204 | $1,650 | 4 | 2 | 1658 | 0.7 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