Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.16% first-year return on $37,800 initial cash invested.
4.16%
Cash On Cash
8.09%
Cap Rate
1.23
DSCR
$1,850
Rent
$131
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,850 income − $1,719 expenses = $131 cash flow
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,800
Downpayment
20%
$36,000
Closing costs
1%
$1,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,850
Total Expenses
$1,719
Mortgage P&I
54%
$990
Property Taxes
8%
$149
Home Insurance
5%
$100
HOA
0%
$0
Property Management
10%
$185
CapEx
5%
$92
Vacancy
6%
$111
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3403 Fulton Rd, Unit Down, Cleveland, OH 44109 | $900 | 2 | 1 | 0.3 mi | |
3706 Walton Ave, Cleveland, OH 44113 | $2,000 | 2 | 1 | 0.4 mi | |
3484 W 50th St, Apt 1, Cleveland, OH 44102 | $1,200 | 2 | 1 | 0.7 mi | |
3271 W 43rd St, Unit 2 /Up, Cleveland, OH 44109 | $1,075 | 2 | 1 | 2336 | 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