Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 14.06% first-year return on $52,900 initial cash invested.
14.06%
Cash On Cash
16%
Cap Rate
2.47
DSCR
$1,880
Rent
$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,880 income − $1,260 expenses = $620 cash flow
Investment Breakdown
|
Purchase Price
$90,000
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,900
Downpayment
20%
$18,000
Closing costs
1%
$900
Rehab
33%
$30,000
Furnishing
4%
$4,000
Cashflow
Total Income
$1,880
Total Expenses
$1,260
Mortgage P&I
26%
$486
Property Taxes
9%
$175
Home Insurance
6%
$110
HOA
0%
$0
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3865 W 16th St, Unit Dn, Cleveland, OH 44109 | $895 | 2 | 1 | 832 | 0.2 mi |
1717 Granby /Up Ave, Unit 2, Cleveland, OH 44109 | $850 | 2 | 1 | 700 | 0.5 mi |
2000 Forestdale Ave, Cleveland, OH 44109 | $1,100 | 2 | 1 | 0.3 mi | |
4103 Denison Ave, Unit Down, Cleveland, OH 44109 | $1,150 | 2 | 1 | 0.9 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