Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 0.03% first-year return on $38,892 initial cash invested.
0.03%
Cash On Cash
6.51%
Cap Rate
1.08
DSCR
$1,480
Rent
$1
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$185k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$38,892
Downpayment
20%
$37,040
Closing costs
1%
$1,852
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,480
Total Expenses
$1,479
Mortgage P&I
63%
$930
Property Taxes
8%
$122
Home Insurance
3%
$42
HOA
0%
$0
Property Management
10%
$148
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
403 S High St, Arcanum, OH 45304 | $1,650 | 3 | 1.5 | 1750 | 5.5 mi |
223 N Bridge St, # 1, Gettysburg, OH 45328 | $675 | 3 | 1 | 3.9 mi | |
304 Riffle Ave Riffle Ave, # 304, Greenville, OH 45331 | $750 | 3 | 2 | 1340 | 6.7 mi |
400 Union St, Greenville, OH 45331 | $950 | 3 | 2 | 1446 | 7.7 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