Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 15.06% first-year return on $13,629 initial cash invested.
15.06%
Cash On Cash
9.93%
Cap Rate
1.65
DSCR
$800
Rent
$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$64,900
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$13,629
Downpayment
20%
$12,980
Closing costs
1%
$649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$800
Total Expenses
$629
Mortgage P&I
41%
$326
Property Taxes
9%
$72
Home Insurance
3%
$23
HOA
0%
$0
Property Management
10%
$80
CapEx
5%
$40
Vacancy
6%
$48
Maintenance
5%
$40
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
400 Union St, Greenville, OH 45331 | $950 | 3 | 2 | 1446 | 1.1 mi |
304 Riffle Ave Riffle Ave, # 304, Greenville, OH 45331 | $750 | 3 | 2 | 1340 | 0.3 mi |
310 Gray Ave, # 1, Greenville, OH 45331 | $700 | 2 | 2 | 0.2 mi | |
114 N Ohio St N Ohio St, # 116, Greenville, OH 45331 | $800 | 2 | 1 | 1428 | 0.7 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