Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 13.61% first-year return on $53,880 initial cash invested.
13.61%
Cash On Cash
15.56%
Cap Rate
2.21
DSCR
$1,900
Rent
$611
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,900 income − $1,289 expenses = $611 cash flow
Investment Breakdown
|
Purchase Price
$99,500
Downpayment
20.0%
Interest Rate
8.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$53,880
Downpayment
20%
$19,900
Closing costs
4%
$3,980
Rehab
30%
$30,000
Furnishing
0%
$0
Cashflow
Total Income
$1,900
Total Expenses
$1,289
Mortgage P&I
31%
$584
Property Taxes
9%
$176
Home Insurance
2%
$35
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
120 15th St, Beaver Falls, PA 15010 | $955 | 2 | 1 | 1024 | 1.2 mi |
1100 10th St, New Brighton, PA 15066 | $1,150 | 2 | 1 | 1445 | 0.4 mi |
904 Penn Ave, Unit 1, New Brighton, PA 15066 | $995 | 2 | 1 | 1300 | 0.4 mi |
81 Beaver St, New Brighton, PA 15066 | $1,525 | 2 | 1 | 1300 | 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