Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.69% first-year return on $69,090 initial cash invested.
-7.69%
Cash On Cash
4.49%
Cap Rate
0.79
DSCR
$2,250
Rent
-$443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,250
Total Expenses
$2,693
Mortgage P&I
69%
$1,563
Property Taxes
18%
$414
Home Insurance
5%
$115
HOA
1%
$17
Property Management
10%
$225
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3381 Buckeye Trl, Uniontown, OH 44685 | $3,375 | 4 | 2.5 | 2757 | 3 mi |
3101 Wagoner St, Akron, OH 44319 | $2,300 | 4 | 2 | 2486 | 1.3 mi |
3378 Ponderosa Trl, Uniontown, OH 44685 | $3,200 | 4 | 2 | 2258 | 3 mi |
2947 Chenoweth Rd, # 2947, Akron, OH 44312 | $1,750 | 4 | 2 | 1560 | 2.4 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