REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
555 Brittain Rd, Akron, OH 44305
$54,080 • 3 beds • 1 baths • 1294 sqft

This property could be a profitable Long-Term investment with a projected 47.44% first-year return on $11,357 initial cash invested.

Cash On Cash
47.44%
Cap Rate
17.35%
Rent
$1,150
Cashflow
$449
Rent Confidence:  High
Annual
$13,800
Median
$1,150
Avg
$1,151
Samples
25
Financing
Purchase Price  $54,080
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $11,357
Downpayment  20% $10,816
Closing costs  1% $541
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,150
Total Expenses  $701
Mortgage P&I  24% $275
Property Taxes  9% $107
Home Insurance  2% $19
PManagement  10% $115
CapEx  5% $58
Vacancy  6% $69
Maintenance  5% $58
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1771 Brittain Rd, Akron, OH 44305$12503112430.4 mi
2274 Sobul Ave, Akron, OH 44305$10253112480.7 mi
3638 Plum Ave, Akron, OH 44305$10503112150.4 mi
41584 Hampton Rd, Akron, OH 44305$11003112320.7 mi
5367 Brittain Rd, Akron, OH 44305$10503114000.4 mi
6796 Wilmot St, Akron, OH 44306$10003113001.5 mi
7285 Bowmanville St, Akron, OH 44305$11503113860.6 mi
878 Carlton Dr, Akron, OH 44312$10503112711.4 mi
91504 Preston Ave, Akron, OH 44305$12503112040.7 mi
10548 Eastland Ave, Akron, OH 44305$12003111740.4 mi
11166 Chittenden St, Akron, OH 44306$10903112501.4 mi
121562 Huguelet St, Akron, OH 44305$11953114600.2 mi
131933 Goodyear Blvd, Akron, OH 44305$7003114680.2 mi
14700 Kennebec Ave, Akron, OH 44305$12003111520.6 mi
151893 Tonawanda Ave, Akron, OH 44305$13503111520.6 mi
161046 6th Ave, Akron, OH 44306$11993112481.8 mi
1716 Verdun Dr, Akron, OH 44312$12003113881.3 mi
181125 2nd Ave, Akron, OH 44306$11003113731.5 mi
19163 Miles Ave, Akron, OH 44306$11003112121.4 mi
201178 Pondview Ave, Akron, OH 44305$11503111440.6 mi
211374 Leonora Ave, Akron, OH 44305$12503111120.4 mi
22579 Sanford Ave, Akron, OH 44305$13003111120.5 mi
23240 Arch St, Akron, OH 44304$13743111821.8 mi
24833 Wilmot St, Akron, OH 44306$115031.513241.5 mi
251578 Goodyear Blvd, Akron, OH 44305$13003110560.6 mi

Projections