Unlock all features! Tap here to upgrade
This property might be a fair Long-Term investment with a projected 6.4% first-year return on $26,250 initial cash invested.
6.4%
Cash On Cash
8.07%
Cap Rate
1.32
DSCR
$1,240
Rent
$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$125k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$26,250
Downpayment
20%
$25,000
Closing costs
1%
$1,250
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,240
Total Expenses
$1,100
Mortgage P&I
52%
$639
Property Taxes
8%
$95
Home Insurance
4%
$44
HOA
0%
$0
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
802 Huey St, South Bend, IN 46628 | $1,350 | 3 | 1 | 1092 | 0.5 mi |
1138 Queen St, South Bend, IN 46616 | $897 | 3 | 1 | 1092 | 0.6 mi |
1630O Brien St, South Bend, IN 46628 | $1,400 | 3 | 1 | 1120 | 0.3 mi |
2526 Fredrickson St, South Bend, IN 46628 | $1,299 | 3 | 1 | 1100 | 0.7 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