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

My Assumptions
Max. Cash Available Max
Management Fees Max
Vacancy Rate Max
Rent Appreciation Max
Price Appreciation Max
Loan Type
Holding Period

Update Analysis
Advanced Options
Philadelphia > 19146 > 1623 South St. Philadelphia PA, 19146
View on: 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
BankRatePaymentFee
First Mutual Bank4.25% $2,456/mo $350
Banco Mutual4.05% $2,456/mo $350
Mutual Banco3.85% $2,456/mo $350
First National4.50% $2,456/mo $350
Last National4.25% $2,456/mo $350
Links
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