Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $37,884 initial cash invested.
-13.21%
Cash On Cash
3.92%
Cap Rate
0.62
DSCR
$1,050
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$180k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$37,884
Downpayment
20%
$36,080
Closing costs
1%
$1,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,050
Total Expenses
$1,467
Mortgage P&I
91%
$954
Property Taxes
17%
$178
Home Insurance
6%
$63
HOA
0%
$0
Property Management
10%
$105
CapEx
5%
$52
Vacancy
6%
$63
Maintenance
5%
$52
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
539 S Congress Ave, Evansville, IN 47714 | $1,250 | 2 | 1.5 | 1152 | 1 mi |
2517 Adams Ave, Evansville, IN 47714 | $800 | 2 | 1 | 1116 | 0.4 mi |
2501 Adams Ave, Evansville, IN 47714 | $850 | 2 | 1 | 1116 | 0.5 mi |
2507 Adams Ave, Evansville, IN 47714 | $850 | 2 | 1 | 1116 | 0.5 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