Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.03% first-year return on $32,550 initial cash invested.
-1.03%
Cash On Cash
6.81%
Cap Rate
1.06
DSCR
$1,490
Rent
-$28
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,490 income − $1,518 expenses = $28 out of pocket
Investment Breakdown
|
Purchase Price
$155k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$32,550
Downpayment
20%
$31,000
Closing costs
1%
$1,550
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,518
Mortgage P&I
56%
$834
Property Taxes
16%
$232
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2302 Hood Ave, Cleveland, OH 44109 | $1,395 | 3 | 2 | 1282 | 0.3 mi |
3113 Roanoke Ave Unit A, Cleveland, OH 44109 | $1,600 | 3 | 2 | 1260 | 0.6 mi |
3914 Cypress Ave, Cleveland, OH 44109 | $1,800 | 3 | 2 | 1265 | 1 mi |
1710 Galion Ave, Cleveland, OH 44109 | $1,745 | 3 | 2 | 1404 | 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