Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.34% first-year return on $33,760 initial cash invested.
11.34%
Cash On Cash
11.88%
Cap Rate
1.69
DSCR
$1,600
Rent
$319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $1,281 expenses = $319 cash flow
Investment Breakdown
|
Purchase Price
$99,000
Downpayment
20.0%
Interest Rate
8.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$33,760
Downpayment
20%
$19,800
Closing costs
4%
$3,960
Rehab
10%
$10,000
Furnishing
0%
$0
Cashflow
Total Income
$1,600
Total Expenses
$1,281
Mortgage P&I
36%
$581
Property Taxes
16%
$249
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | Distance |
|---|---|---|---|---|
1613 4th Ave, Unit Rear, New Brighton, PA 15066 | $625 | 1 | 1 | 0.1 mi |
1463 Penn Ave, New Brighton, PA 15066 | $850 | 1 | 1 | 0.2 mi |
802 12th St, Unit Basement, New Brighton, PA 15066 | $775 | 1 | 1 | 0.4 mi |
3401 45th St, Trlr B, New Brighton, PA 15066 | $695 | 1 | 1 | 0.5 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 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