Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.81% first-year return on $48,090 initial cash invested.
-7.81%
Cash On Cash
5.24%
Cap Rate
0.82
DSCR
$1,840
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $2,153 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$229k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$48,090
Downpayment
20%
$45,800
Closing costs
1%
$2,290
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,840
Total Expenses
$2,153
Mortgage P&I
66%
$1,221
Property Taxes
20%
$374
Home Insurance
4%
$80
HOA
0%
$0
Property Management
10%
$184
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
909 Blaine Ave, South Bend, IN 46616 | $1,481 | 4 | 2 | 1752 | 0.3 mi |
1106 Woodward Ave, South Bend, IN 46616 | $1,800 | 4 | 2 | 1680 | 0.3 mi |
1145 N Elmer St, South Bend, IN 46628 | $1,450 | 4 | 2 | 1728 | 0.8 mi |
1029 Sherman Ave, South Bend, IN 46616 | $1,800 | 4 | 2 | 1600 | 0.3 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