Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 105.26% first-year return on $7,980 initial cash invested.
105.26%
Cash On Cash
30.41%
Cap Rate
4.94
DSCR
$1,360
Rent
$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
Financing
Purchase Price
$38,000
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$7,980
Downpayment
20%
$7,600
Closing costs
1%
$380
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,360
Total Expenses
$660
Mortgage P&I
14%
$195
Property Taxes
7%
$98
Home Insurance
1%
$13
PManagement
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0
Google Maps with comparables properties is loading...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
10112 Kennedy Ave, Cleveland, OH 44104 | $1,495 | 3 | 1.5 | 1232 | 1.6 mi |
6553 Newman Ave, Cleveland, OH 44127 | $1,468 | 3 | 1 | 1220 | 0.1 mi |
6112 Kenyon Ave, Cleveland, OH 44105 | $1,300 | 3 | 2 | 1470 | 1 mi |
2250 E 69th St, Cleveland, OH 44103 | $1,550 | 3 | 1.5 | 1276 | 1.5 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