Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 68.25% first-year return on $10,479 initial cash invested.
68.25%
Cash On Cash
21.96%
Cap Rate
3.57
DSCR
$1,220
Rent
$596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$49,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$10,479
Downpayment
20%
$9,980
Closing costs
1%
$499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$624
Mortgage P&I
21%
$256
Property Taxes
3%
$33
Home Insurance
1%
$18
PManagement
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
285 Corning Dr, Bratenahl, OH 44108 | $1,775 | 2 | 1 | 1 mi | |
12814 Lake Shore Blvd, Bratenahl, OH 44108 | $1,500 | 2 | 1 | 1.1 mi | |
1177 E 146th St, Unit Cleveland, Cleveland, OH 44110 | $749 | 2 | 1 | 995 | 0.7 mi |
472 E 110th St, Cleveland, OH 44108 | $1,000 | 3 | 1 | 1386 | 0.8 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