Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.17% first-year return on $34,629 initial cash invested.
-0.17%
Cash On Cash
6.66%
Cap Rate
1.08
DSCR
$1,480
Rent
-$5
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$165k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$34,629
Downpayment
20%
$32,980
Closing costs
1%
$1,649
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,485
Mortgage P&I
57%
$846
Property Taxes
14%
$202
Home Insurance
4%
$52
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5014 Ancil Rd, Toledo, OH 43615 | $1,200 | 3 | 2 | 1152 | 1.2 mi |
5702 Angola Rd, Toledo, OH 43615 | $1,299 | 3 | 2 | 1216 | 0.9 mi |
5001 South Ave, Toledo, OH 43615 | $1,099 | 3 | 2 | 1056 | 1.1 mi |
5637 Camberley Dr, Toledo, OH 43615 | $1,350 | 3 | 2 | 1262 | 1.3 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