Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 8.46% first-year return on $39,879 initial cash invested.
8.46%
Cash On Cash
8.66%
Cap Rate
1.41
DSCR
$2,320
Rent
$281
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,320
Total Expenses
$2,039
Mortgage P&I
42%
$973
Property Taxes
17%
$397
Home Insurance
3%
$66
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
145 Leland Rd, Irondequoit, NY 14617 | $2,500 | 3 | 2 | 1750 | 0.9 mi |
3457 Dewey Ave, Rochester, NY 14616 | $2,495 | 3 | 2 | 1734 | 1.3 mi |
148 Chestnut Hill Dr, Rochester, NY 14617 | $2,900 | 3 | 2 | 1659 | 0.9 mi |
37 Linda Dr, Unit 1, Rochester, NY 14616 | $2,295 | 3 | 2 | 1600 | 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