Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 34.23% first-year return on $15,918 initial cash invested.
34.23%
Cash On Cash
14.18%
Cap Rate
2.37
DSCR
$1,280
Rent
$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$75,800
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$15,918
Downpayment
20%
$15,160
Closing costs
1%
$758
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,280
Total Expenses
$826
Mortgage P&I
30%
$378
Property Taxes
6%
$79
Home Insurance
3%
$36
HOA
0%
$0
Property Management
10%
$128
CapEx
5%
$64
Vacancy
6%
$77
Maintenance
5%
$64
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
227 Goodrich St, Erie, PA 16508 | $975 | 4 | 1 | 2000 | 1.2 mi |
119 W 41st St, Erie, PA 16508 | $2,020 | 4 | 2.5 | 2180 | 1.5 mi |
331 Ash St, Erie, PA 16507 | $1,250 | 4 | 2 | 1.4 mi | |
326 Ash St, Erie, PA 16507 | $1,100 | 4 | 1.5 | 1.4 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