Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.
999%
Cash On Cash
6.1%
Cap Rate
0.98
DSCR
$3,670
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,670 income − $3,913 expenses = $243 out of pocket
Investment Breakdown
|
Monthly Mortgage Payment
$2,900
Payment includes taxes and insurance
Yes
Cash To Invest
Total
$0
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,670
Total Expenses
$3,913
Mortgage P&I
79%
$2,900
Property Taxes
0%
$0
Home Insurance
0%
$0
HOA
2%
$58
Property Management
10%
$367
CapEx
5%
$184
Vacancy
6%
$220
Maintenance
5%
$184
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
5939 Firm Stance Dr, Loveland, OH 45140 | $3,700 | 4 | 4 | 3700 | 2 mi |
7315 Drake Rd, Indian Hill, OH 45243 | $3,950 | 4 | 4 | 2910 | 4.7 mi |
10720 Weather Stone Ct, Symmes Township, OH 45140 | $3,900 | 4 | 3.5 | 3319 | 4.3 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