Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 3.32% first-year return on $41,895 initial cash invested.
3.32%
Cash On Cash
7.85%
Cap Rate
1.2
DSCR
$2,000
Rent
$116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,884 expenses = $116 cash flow
Investment Breakdown
|
Purchase Price
$200k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$41,895
Downpayment
20%
$39,900
Closing costs
1%
$1,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,884
Mortgage P&I
54%
$1,089
Property Taxes
10%
$205
Home Insurance
4%
$70
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
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 | 0.6 mi |
4106 Fulton, Cleveland, OH 44144 | $1,100 | 2 | 1 | 768 | 0.8 mi |
4103 Denison Ave, Unit Down, Cleveland, OH 44109 | $1,150 | 2 | 1 | 0.5 mi | |
2000 Forestdale Ave, Cleveland, OH 44109 | $1,100 | 2 | 1 | 0.5 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