Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 878.86% first-year return on $1,050 initial cash invested.
878.86%
Cash On Cash
204.96%
Cap Rate
34.16
DSCR
$1,200
Rent
$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$5,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$1,050
Downpayment
20%
$1,000
Closing costs
1%
$50
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,200
Total Expenses
$431
Mortgage P&I
2%
$25
Property Taxes
8%
$91
Home Insurance
0%
$3
HOA
0%
$0
Property Management
10%
$120
CapEx
5%
$60
Vacancy
6%
$72
Maintenance
5%
$60
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4312 Packard Rd, Toledo, OH 43612 | $995 | 3 | 1 | 1109 | 0.5 mi |
4113 Packard Rd, Toledo, OH 43612 | $1,250 | 3 | 1 | 1064 | 0.4 mi |
4350 Caroline Ave, Toledo, OH 43612 | $1,495 | 3 | 1 | 1078 | 0.6 mi |
4112 Packard Rd, Toledo, OH 43612 | $1,350 | 3 | 1 | 1125 | 0.3 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