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
<
Metric Monthly Annual Year 2 Year 7 Year 10 Year 15 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