Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 49.54% first-year return on $21,000 initial cash invested.
49.54%
Cash On Cash
17.89%
Cap Rate
2.85
DSCR
$2,000
Rent
$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,000 income − $1,133 expenses = $867 cash flow
Investment Breakdown
|
Purchase Price
$100,000
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$21,000
Downpayment
20%
$20,000
Closing costs
1%
$1,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,000
Total Expenses
$1,133
Mortgage P&I
26%
$524
Property Taxes
3%
$54
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
339 Hemlock Dr, Carnot Moon, PA 15108 | $800 | 2 | 1 | 900 | 0.1 mi |
186 Juniper Dr, Carnot Moon, PA 15108 | $1,000 | 2 | 1 | 900 | 0.1 mi |
120 126 Delaware, Coraopolis, PA 15108 | $900 | 2 | 1 | 0.1 mi | |
422-426 Cedar Dr, Coraopolis, PA 15108 | $950 | 2 | 1 | 0.2 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