Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.17% first-year return on $25,116 initial cash invested.
-9.17%
Cash On Cash
4.78%
Cap Rate
0.78
DSCR
$1,090
Rent
-$192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$120k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$25,116
Downpayment
20%
$23,920
Closing costs
1%
$1,196
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,090
Total Expenses
$1,282
Mortgage P&I
56%
$614
Property Taxes
34%
$368
Home Insurance
2%
$18
HOA
0%
$0
Property Management
10%
$109
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
4207 Kinsey Rd, Englewood, OH 45322 | $1,375 | 2 | 1 | 1156 | 2 mi |
7919 N Main St, Apt 5, Clayton, OH 45415 | $850 | 2 | 1 | 1.1 mi | |
7919 N Main St, Apt 15, Clayton, OH 45415 | $850 | 2 | 1 | 1.1 mi | |
7837 N Main St, Apt 5, Clayton, OH 45415 | $795 | 2 | 1 | 1.2 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