REI LenseREI Lense
‌
  • Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

View on Zillow
Long-Term Rental Analysis
767 Chalker St, Akron, OH 44310
$60,000 • 3 beds • 1 baths • 1248 sqft

This property could be a profitable Long-Term investment with a projected 45.62% first-year return on $12,600 initial cash invested.

Cash On Cash
45.62%
Cap Rate
16.9%
Rent
$1,220
Cashflow
$479
Rent Confidence:  High
Annual
$14,640
Median
$1,200
Avg
$1,207
Samples
25
Financing
Purchase Price  $60,000
Downpayment  20.0%
Interest Rate  6.5%
Mortgage Duration  30yr.
Cash To Invest
Total  $12,600
Downpayment  20% $12,000
Closing costs  1% $600
Rehab  0% $0
Furnishing  0% $0
Cashflow
Total Income  $1,220
Total Expenses  $741
Mortgage P&I  25% $305
Property Taxes  8% $98
Home Insurance  2% $21
PManagement  10% $122
CapEx  5% $61
Vacancy  6% $73
Maintenance  5% $61
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
11107 Collinwood Ave, Akron, OH 44310$11003112400.8 mi
2559 Dayton St, Akron, OH 44310$12003112000.5 mi
3253 Cranz Pl, Akron, OH 44310$12503111890.6 mi
4105 Edward Ave, Akron, OH 44310$15003111440.3 mi
5447 Spaulding St, Akron, OH 44310$10953111620.6 mi
658 W Tallmadge Ave, Akron, OH 44310$10003111040.4 mi
71138 Collinwood Ave, Akron, OH 44310$13503111400.9 mi
8240 Arch St, Akron, OH 44304$13743111821.7 mi
999 Aqueduct St, Akron, OH 44303$13953113681.3 mi
101186 Hilltop Dr, Akron, OH 44310$13953111001 mi
1145 Richmond Pl, Akron, OH 44303$7913113731.5 mi
12469 Kathleen St, Akron, OH 44303$12003111091.2 mi
131202 Mt Vernon Blvd, Akron, OH 44310$13003110921 mi
14158 Naples St, Akron, OH 44310$10003110400.6 mi
15203 E York St, Akron, OH 44310$110031.513540.5 mi
16244 Arch St, Akron, OH 44304$11953111121.7 mi
1790 W Burns Ave, Akron, OH 44310$12953110080.5 mi
181266 Magnolia Ave, Akron, OH 44310$14503110181.3 mi
1943 Alfaretta Ave, Akron, OH 44310$1100319360.3 mi
2071 W York St, Akron, OH 44310$1095319500.5 mi
211042 Collinwood Ave, Akron, OH 44310$1200319600.7 mi
22160 Jesse Ave, Akron, OH 44310$985310.6 mi
231067 Sawyer Ave, Akron, OH 44310$1350310.7 mi
241103 Sawyer Ave, Akron, OH 44310$1100310.8 mi
251115 Collinwood Ave, Akron, OH 44310$1350310.8 mi

Projections