Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 26.74% first-year return on $15,750 initial cash invested.
26.74%
Cash On Cash
12.46%
Cap Rate
2.07
DSCR
$1,040
Rent
$351
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,750
Downpayment
20%
$15,000
Closing costs
1%
$750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,040
Total Expenses
$689
Mortgage P&I
36%
$376
Property Taxes
2%
$17
Home Insurance
3%
$26
HOA
0%
$0
Property Management
10%
$104
CapEx
5%
$52
Vacancy
6%
$62
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1528 Omega Ave, Dayton, OH 45406 | $895 | 3 | 1 | 936 | 0.2 mi |
1551 Canfield Ave, Dayton, OH 45406 | $1,100 | 3 | 1 | 922 | 0.7 mi |
3221 W Riverview Ave, Dayton, OH 45406 | $1,050 | 3 | 1 | 922 | 0.9 mi |
1107 Tennyson Ave, Dayton, OH 45406 | $1,165 | 3 | 1 | 927 | 1.1 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