Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 5.12% first-year return on $288k initial cash invested.
5.12%
Cash On Cash
5.66%
Cap Rate
999
DSCR
$2,300
Rent
$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,300 income − $1,072 expenses = $1,228 cash flow
Investment Breakdown
|
Purchase Price
$285k
Downpayment
100.0%
Interest Rate
0.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$288k
Downpayment
100%
$285k
Closing costs
1%
$2,849
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,300
Total Expenses
$1,072
Property Taxes
11%
$246
Home Insurance
4%
$100
HOA
12%
$266
Property Management
5%
$115
CapEx
5%
$115
Vacancy
5%
$115
Maintenance
5%
$115
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
440 S State St, Apt G3, Newtown, PA 18940 | $1,785 | 1 | 1 | 717 | 3 mi |
440 S State St, Apt E4, Newtown, PA 18940 | $1,675 | 1 | 1 | 3 mi | |
502 Diamond Dr, Newtown, PA 18940 | $1,800 | 1 | 1 | 692 | 3.2 mi |
7 Sunbury Ct, Holland, PA 18966 | $1,850 | 1 | 1 | 1091 | 3.9 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