Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.92% first-year return on $64,869 initial cash invested.
-2.92%
Cash On Cash
5.62%
Cap Rate
0.97
DSCR
$2,270
Rent
-$158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$309k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$64,869
Downpayment
20%
$61,780
Closing costs
1%
$3,089
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,270
Total Expenses
$2,428
Mortgage P&I
66%
$1,491
Property Taxes
9%
$214
Home Insurance
5%
$116
HOA
1%
$16
Property Management
10%
$227
CapEx
5%
$114
Vacancy
6%
$136
Maintenance
5%
$114
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1225 Clarion Dr, Fort Wayne, IN 46845 | $2,100 | 4 | 2.5 | 2160 | 0.4 mi |
642 Barnsley Cv, Fort Wayne, IN 46845 | $2,250 | 4 | 3 | 1988 | 1.6 mi |
10512 Brandywine Dr, Fort Wayne, IN 46845 | $2,100 | 4 | 2.5 | 2310 | 0.8 mi |
13932 Diavik Pl, Fort Wayne, IN 46845 | $2,399 | 4 | 2.5 | 2100 | 2.5 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