Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 21.25% first-year return on $17,787 initial cash invested.
21.25%
Cash On Cash
11.28%
Cap Rate
1.89
DSCR
$1,180
Rent
$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$84,700
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,787
Downpayment
20%
$16,940
Closing costs
1%
$847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,180
Total Expenses
$865
Mortgage P&I
36%
$422
Property Taxes
9%
$106
Home Insurance
3%
$30
HOA
0%
$0
Property Management
10%
$118
CapEx
5%
$59
Vacancy
6%
$71
Maintenance
5%
$59
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
577 Eastland Ave, Akron, OH 44305 | $1,150 | 3 | 1 | 960 | 0.4 mi |
1125 Bethany Ave, Akron, OH 44305 | $1,250 | 3 | 1 | 1000 | 0.2 mi |
727 Mohawk Ave, Akron, OH 44305 | $1,300 | 3 | 1 | 1008 | 0.6 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