Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 46.95% first-year return on $12,600 initial cash invested.
46.95%
Cash On Cash
17.08%
Cap Rate
2.85
DSCR
$1,220
Rent
$493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$60,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$12,600
Downpayment
20%
$12,000
Closing costs
1%
$600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,220
Total Expenses
$727
Mortgage P&I
25%
$300
Property Taxes
7%
$89
Home Insurance
2%
$21
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
605 W 10th St, Muncie, IN 47302 | $1,150 | 3 | 1 | 1688 | 0.5 mi |
623 W 9th St, Muncie, IN 47302 | $1,499 | 3 | 1 | 1574 | 0.5 mi |
2208 S Pershing Dr, Muncie, IN 47302 | $1,300 | 3 | 1 | 1550 | 1.1 mi |
309 W Memorial Dr, Muncie, IN 47302 | $1,350 | 3 | 2 | 1850 | 0.6 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