Search Criteria
Price
Min
to
Max
Cash Return
Min
to
Max
Cap Rate
Min
to
Max
Total Return
Min
to
Max
Debt Service Ratio
Min
to
Max
Return to Results
Calculation Settings
Max. Cash Available
Max
Management Fees
Max
Vacancy Rate
Max
Rent Appreciation
Max
Price Appreciation
Max
Loan Type
All Cash
30 Year - Fixed
30 Year - ARM
15 Year - Fixed
15 Year - ARM
5 Year - ARM
Holding Period
2 Years
5 Years
7 Years
10 Years
20 Years
30 Years
Advanced Options
Update Analysis
Philadelphia > 19146 > 1623 South St. Philadelphia PA, 19146 Trulia | Zillow | Realtor
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
Unit 4 Rent
--
Occupancy
100%
Unit 4 Rent
--
Loan Offers
Bank Rate Payment Fee
First Mutual Bank 4.25% $2,456/mo $350
Banco Mutual 4.05% $2,456/mo $350
Mutual Banco 3.85% $2,456/mo $350
First National 4.50% $2,456/mo $350
Last National 4.25% $2,456/mo $350
Investment Assumptions for This Property
Ask Price
459,000
# of Units
2
Property Taxes
3
Vacancy Rate
100%
Unit 1 Rent
$1,300
Unit 2 Rent
$2,300
Unit 3 Rent
0
Unit 4 Rent
0
Description Price Trends Rent Estimates Vacancy Estimates
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 Graphs
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