Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.04% first-year return on $164k initial cash invested.
-24.04%
Cash On Cash
0.96%
Cap Rate
0.17
DSCR
$2,750
Rent
-$3,281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$780k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$164k
Downpayment
20%
$156k
Closing costs
1%
$7,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,750
Total Expenses
$6,031
Mortgage P&I
137%
$3,766
Property Taxes
37%
$1,019
Home Insurance
10%
$273
HOA
9%
$257
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6026 Heather Bluff Dr, Dublin, OH 43016 | $3,000 | 3 | 3 | 2690 | 2.2 mi |
5173 Hamptonshire Dr, Dublin, OH 43016 | $2,999 | 3 | 3 | 2600 | 1.8 mi |
4911 Claymill Dr, Hilliard, OH 43026 | $3,300 | 3 | 3 | 2469 | 2.1 mi |
4200 Dublin Rd, Lot 5, Columbus, OH 43221 | $3,900 | 3 | 3 | 2257 | 1.8 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