Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.38% first-year return on $17,850 initial cash invested.
13.38%
Cash On Cash
9.67%
Cap Rate
1.59
DSCR
$1,090
Rent
$199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$891
Mortgage P&I
40%
$432
Property Taxes
13%
$147
Home Insurance
3%
$30
PManagement
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
471 Whitethorne Ave, Columbus, OH 43223 | $1,300 | 2 | 1 | 866 | 0 mi |
2200 Union Ave, Columbus, OH 43223 | $1,340 | 2 | 1 | 900 | 0.1 mi |
2032 Fairmont Ave, Columbus, OH 43223 | $975 | 2 | 1 | 854 | 0.6 mi |
1611 Sullivant Ave, Columbus, OH 43223 | $997 | 2 | 1 | 872 | 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