Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.29% first-year return on $87,297 initial cash invested.
-13.29%
Cash On Cash
3.56%
Cap Rate
0.59
DSCR
$2,060
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$87,297
Downpayment
20%
$83,140
Closing costs
1%
$4,157
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,060
Total Expenses
$3,027
Mortgage P&I
102%
$2,097
Property Taxes
10%
$200
Home Insurance
7%
$149
HOA
2%
$45
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
2822 Union Chapel Rd, Fort Wayne, IN 46845 | $1,695 | 3 | 2 | 1824 | 1.2 mi |
5033 Ranch Rd, Leo, IN 46765 | $1,899 | 3 | 2 | 2100 | 3.1 mi |
12224 Jacobas Pl, Fort Wayne, IN 46845 | $2,200 | 3 | 2.5 | 2342 | 1.6 mi |
2877 Leon Cv, Fort Wayne, IN 46845 | $2,811 | 3 | 2.5 | 2499 | 1.3 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