Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.73% first-year return on $69,090 initial cash invested.
-9.73%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$2,060
Rent
-$560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$329k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$69,090
Downpayment
20%
$65,800
Closing costs
1%
$3,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$2,620
Mortgage P&I
79%
$1,625
Property Taxes
15%
$308
Home Insurance
6%
$117
HOA
2%
$34
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
6426 Silver Pheasant Ct, Dayton, OH 45424 | $1,995 | 4 | 3 | 1832 | 2.1 mi |
4642 Prairie Ct, Huber Heights, OH 45424 | $1,975 | 4 | 2.5 | 2122 | 1.2 mi |
6427 Silver Pheasant Ct, Dayton, OH 45424 | $2,800 | 4 | 2.5 | 1998 | 2.1 mi |
4143 Timber Bend Pl, Dayton, OH 45424 | $2,140 | 4 | 2.5 | 1788 | 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