Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 20.76% first-year return on $14,679 initial cash invested.
20.76%
Cash On Cash
11.28%
Cap Rate
1.83
DSCR
$890
Rent
$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$69,900
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$14,679
Downpayment
20%
$13,980
Closing costs
1%
$699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$890
Total Expenses
$636
Mortgage P&I
40%
$359
Property Taxes
3%
$23
Home Insurance
3%
$24
HOA
0%
$0
Property Management
10%
$89
CapEx
5%
$44
Vacancy
6%
$53
Maintenance
5%
$44
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
38 N Hatfield St, Dayton, OH 45417 | $900 | 2 | 1 | 768 | 0.5 mi |
915 N Upland Ave, Dayton, OH 45402 | $965 | 2 | 1 | 768 | 0.5 mi |
741 Leland Ave, Dayton, OH 45402 | $950 | 2 | 1 | 776 | 0.5 mi |
928 Burleigh Ave, Dayton, OH 45402 | $995 | 2 | 1 | 778 | 0.6 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