Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.98% first-year return on $45,150 initial cash invested.
-10.98%
Cash On Cash
4.29%
Cap Rate
0.68
DSCR
$1,170
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$215k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$45,150
Downpayment
20%
$43,000
Closing costs
1%
$2,150
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,170
Total Expenses
$1,583
Mortgage P&I
96%
$1,124
Property Taxes
7%
$81
Home Insurance
6%
$75
HOA
0%
$0
Property Management
10%
$117
CapEx
5%
$58
Vacancy
6%
$70
Maintenance
5%
$58
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
3146 Asbury St, Indianapolis, IN 46237 | $950 | 2 | 1 | 728 | 0.7 mi |
1805 Calhoun St, Indianapolis, IN 46203 | $1,050 | 2 | 1 | 722 | 1.3 mi |
1548 Comer Ave, Indianapolis, IN 46203 | $1,000 | 2 | 1 | 688 | 0.7 mi |
3018 Alice Ave, Indianapolis, IN 46237 | $1,350 | 2 | 1 | 710 | 1.3 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality