Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.74% first-year return on $26,229 initial cash invested.
15.74%
Cash On Cash
10.5%
Cap Rate
$1,720
Rent
$344
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,229
Downpayment
20%
$24,980
Closing costs
1%
$1,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,720
Total Expenses
$1,376
Mortgage P&I
39%
$663
Property Taxes
13%
$222
Home Insurance
3%
$44
PManagement
10%
$172
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
39 E Barthman Ave, Columbus, OH 43207 | $1,450 | 2 | 2 | 1200 | 0.2 mi |
372 E Morrill Ave, Columbus, OH 43207 | $1,100 | 2 | 2 | 1131 | 0.5 mi |
1775 S 8th St, Columbus, OH 43207 | $1,195 | 2 | 1.5 | 1194 | 0.3 mi |
1848 S 6th St, Columbus, OH 43207 | $1,730 | 2 | 2.5 | 1220 | 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