The Property Analyzer.com
Search Criteria
Price to
Cash Return to
Cap Rate to
Total Return to
Debt Service Ratio to

Return to Results

Calculation Settings
Max. Cash Available
Management Fees
Vacancy Rate
Rent Appreciation
Price Appreciation
Loan Type
Holding Period
Advanced Options




Assumptions for This Property
Ask Price
# of Units
Property Taxes
Vacancy Rate
Unit 1 Rent
Unit 2 Rent
Unit 3 Rent
Unit 4 Rent
Philadelphia > 19146 > 1623 South St. Philadelphia PA, 19146 (Map this Property) | |

Summary Details
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
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.

Comps Price Trends Rent Estimates Vacancy Estimates
Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps. Comps.
Property Analysis Loan Table Vacancy Table
Metric Monthly Annual Year 2 Year 5 Year 7 Year 10 Year 20 Year 30
Cap Rate (Purchase) -- -- 6.5 5.8 5.5 5.1 4.6 4.3
Gross Income $1,345 $14,567 $15,550 $16,700 $18,765 $19,800 $21,030 $23,000
Net Operating Income (NOI) $1,345 $14,567 $15,550 $16,700 $18,765 $19,800 $21,030 $23,000
Vacancy Loss $560 $675 $890 $1,000 $1,234 $1,345 $1,422 $1,555
Net Income $1,345 $14,567 $15,550 $16,700 $18,765 $19,800 $21,030 $23,000
Cash Return -- -- 6.5 5.8 5.5 5.1 4.6 4.3
Equity Return -- -- 6.5 5.8 5.5 5.1 4.6 4.3
Return on Investment -- -- 6.5 5.8 5.5 5.1 4.6 4.3
Debt Service Ratio -- -- 6.5 5.8 5.5 5.1 4.6 4.3
Gross Rent Multipler -- -- 6.5 5.8 5.5 5.1 4.6 4.3