The Property Analyzer Post PropertyFind PartnersRaise Capital
Back to Search Results

+ Property Assumptions
Ask Price
# of Units
Monthly Maintenance
Monthly Mgmt Fees
Property Taxes
Vacancy Rate
Unit 1 Rent
Unit 2 Rent
Unit 3 Rent
Unit 4 Rent
+Add Income/Expense
More Options
Update Analysis

+ Area Demographics
Avg. Income $57,800
% College Degree 62%
Avg. Age 38

+ Rental Data
# of Beds Monthly Rent
1 $950
2 $1250
3 $1350
4 $1550

+ Vacancy Data
Area Rate
PA Statewide 4.5
Philadelphia MSA 4.5

+ Sales Data
Avg. Sale Price $525,000
Avg. Price Per Sq Ft. $310
Price Change Since 2004 +12%
Price Change Last 12 Mo. +2%

+ Loan Options
Lender Offer
United Banco 4.25% $2,497/ month
Banco United 4.75% $2,497/ month
Unitas BanK 4.15% $2,497/ month
United Banco 4.55% $2,497/ month
+ Philadelphia > 19146 > 1623 South St. Philadelphia PA, 19146 (Map this Property) | | |

Summary Details (edit)
Ask Price 459,000 Unit 1 Rent $1,300
# of Units 2 Unit 2 Rent $2,300
# of Bedrooms 3 Unit 3 Rent --
# of Bathrooms 3 Unit 4 Rent --
Property Taxes 3,700 Unit 4 Rent --
Occupancy 100% Unit 4 Rent --
Property Description (edit)
Wonderful new duplex, newly renovated with high ceilings, new appliances. 100% occupied. Easy to rent. Wonderful new duplex, newly renovated with high ceilings, new appliances. 100% occupied. Easy to rent.Wonderful new duplex, newly renovated with high ceilings, new appliances. 100% occupied. Easy to rent.Wonderful new duplex, newly renovated with high ceilings, new appliances. 100% occupied. Easy to rent.Wonderful new duplex, newly renovated with high ceilings, new appliances. 100% occupied. Easy to rent.Wonderful new duplex, newly renovated with high ceilings, new appliances. 100% occupied.
Property Analysis Loan Table Vacancy Table
Vacancy Rate
Net Operating Income
Cash Return
Total Return
0%
$17,980
12.5%
22.7%
2%
$16,345
10.5%
22.2%
4%
$14,750
9.5%
17.8%
6%
$13,650
8.8%
15.6%
8%
$13,478
7.6%
13.5%
10%
$13,478
7.6%
12.5%
25%
$13,478
7.6%
9.5%
33%
$13,478
7.6%
4.5%
50%
$13,478
-9.6%
-22.5%
75%
$13,478
-42.6%
-63.5%