Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 4.82% first-year return on $29,400 initial cash invested.
4.82%
Cash On Cash
8%
Cap Rate
$1,430
Rent
$118
Cashflow
$28,560
Annaul
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$140k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$29,400
Downpayment
20%
$28,000
Closing costs
1%
$1,400
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,430
Total Expenses
$1,312
Mortgage P&I
52%
$743
Property Taxes
10%
$147
Home Insurance
3%
$49
PManagement
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
624 S Richardson Ave, Columbus, OH 43204 | $1,850 | 4 | 1 | 1296 | 0.8 mi |
610 Clark Ave, Columbus, OH 43223 | $1,850 | 4 | 2 | 1500 | 0.3 mi |
488 Woodbury Ave, Columbus, OH 43223 | $1,195 | 3 | 1 | 1222 | 0.2 mi |
2205 W Sullivant Ave, Columbus, OH 43223 | $1,095 | 3 | 1 | 1275 | 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