Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.28% first-year return on $80,850 initial cash invested.
-8.28%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$2,070
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$385k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,850
Downpayment
20%
$77,000
Closing costs
1%
$3,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,070
Total Expenses
$2,628
Mortgage P&I
92%
$1,898
Property Taxes
0%
$1
Home Insurance
7%
$135
HOA
3%
$55
Property Management
10%
$207
CapEx
5%
$104
Vacancy
6%
$124
Maintenance
5%
$104
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
9732 Evening Sky Way, Indianapolis, IN 46239 | $2,300 | 4 | 3 | 2420 | 1.8 mi |
6624 Coppel Ct, Indianapolis, IN 46259 | $2,155 | 4 | 2.5 | 2321 | 1.7 mi |
10447 Pintail Ln, Indianapolis, IN 46239 | $2,195 | 4 | 2.5 | 2322 | 1.7 mi |
7226 Sayers Rd, Indianapolis, IN 46259 | $2,300 | 4 | 2.5 | 2281 | 1.8 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