Explore Plots on Plotify | Investment Opportunity in Pittsburgh

New Plot Tracker Status
Renovating
Occupancy
Untenanted
Square Footage
3000
Build Year
2014

Why this property?

Welcome to this inviting 3-bedroom, 2-bathroom home nestled on a serene 1-acre lot in the heart of Pittsburgh.

This remarkable property underwent a full renovation in 2019, ensuring modern comfort while retaining its original charm. The open layout of this home seamlessly combines modern living with classic aesthetics, and the 2019 remodel ensures that all systems and amenities are up-to-date. A perfect blend of indoor and outdoor space makes it ideal for entertaining or simply unwinding.

Financing Options

Insurance Coverage

Plot Management

Taxes & Accounting

Choose your Plot’s Leverage:

Interest-Only Mortgage

30 Year Mortgage

Thank you! Your submission has been received!

Oops! Something went wrong while submitting the form.

Thank you! Your submission has been received!

Oops! Something went wrong while submitting the form.

Cost Item

Provision

Plotify Fee

Property Price

Plot Structuring Fee

CapEx

Inspection Fee

Appraisal Fee

LLC Formation Cost

Closing Costs

Lease Up Cost

Initial CARV Contribution

Loan Origination Fee

Loan Processing Fee

3 Month Loan Interest

Total

Property Price

Loan Amount

90,000

Investment Amount

90,000

Buyers Fee

1,800

Loan Associated Fees

3,000

Purchase Amount

94,800

Projected 10Yr Return

10%

Annual Cash Flow

Total Return %

Gross yield

net yield

Cash on Cash

Thank you! Your submission has been received!

Oops! Something went wrong while submitting the form.

Chart

Table

Year 0

Year 1

Year 2

Year 3

Year 4

Year 5

Year 6

Year 7

Year 8

Year 9

Year 10

Purchase Amount

$94,800

Annual Cash Flow

$3,920

$4,000

$4,400

$4,800

$5,000

$5,400

$5,800

$6,100

$6,400

$7,000

Sale Proceeds

$327,000

$352,141

$378,000

$407,000

$437,000

$470,000

$506,000

$544,000

$585,000

Total Return

$49,382

$92,809

$138,500

$186,000

$237,000

$291,500

$347,000

$407,000

$470,000

Total Return %

15.7%

29.5%

44.0%

59.4%

75.5%

92.5%

110.5%

129.5%

143.0%

Gross Yield

8.3%

8.5%

8.8%

9.1%

9.4%

9.7%

10.0%

10.3%

10.6%

11.0%

Net Yield

5.8%

5.9%

6.1%

6.3%

6.5%

6.6%

6.8%

6.9%

7.0%

Cash on Cash

4.5%

4.7%

5.1%

5.4%

5.6%

5.9%

6.0%

6.3%

6.5%

6.6%

Purchase Amount

Annual Cash Flow

Sale Proceeds

Total Return

Total Return %

Gross Yield %

Net Yield %

Cash on Cash %

Choose your Plot’s Home Price Appreciation (HPA) assumption:

7.6%

10.0%

US National HPA 10 Year Average

7.6%

US National HPA 40 Year Average

6.3%

Assumptions

US Home Price Appreciation: National 10 Year Average (7.6%)

Rent Growth: John Burns Market Data

Sale Proceeds: Projected Valuation – Exit Fee – Loan Repayment (If Necessary)

New Plot Price

New Plot Features

Why this property?

New Plot Market

FINANCIAL BREAKDOWN

Transaction Cost breakdown

Projected PErformance

Projected 10Yr Return

Annual Cash Flow

Total Return %

Gross yield

net yield

Cash on Cash

Projected PRofit & loss

Rent

Expenses

Property Expenses

Plot Servicing

Coverages

Pre-Loan Cash Flow

Debt Servicing

Annual Cash Flow

10 YEAR PROJECTIONS

Purchase Amount

Annual Cash Flow

Sale Proceeds

Total Return

Total Return %

Gross Yield

Net Yield

Cash on Cash

Assumptions

SIMILAR LISTINGS

PLOT Price

Monthly Rent

PROJECTED ANNUALIZED CASH FLOW

Pittsburgh

New plot price

Gross yield

Monthly Rent

Annual Cash Flow

net yield

Cash on cash

10-Year TotaL Return

PLOT Price

Monthly Rent

PROJECTED ANNUALIZED CASH FLOW

Pittsburgh

New plot price

Gross yield

Monthly Rent

Annual Cash Flow

net yield

Cash on cash

10-Year TotaL Return

PLOT Price

Monthly Rent

PROJECTED ANNUALIZED CASH FLOW

Chattanooga

New plot price

Gross yield

Monthly Rent

Annual Cash Flow

net yield

Cash on cash

10-Year TotaL Return

Gross
yield

Gross
yield

Gross
yield