Unlock all features! Tap here to upgrade
This property could be a profitable Long-Term investment with a projected 11.23% first-year return on $17,850 initial cash invested.
11.23%
Cash On Cash
9.01%
Cap Rate
1.5
DSCR
$920
Rent
$167
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$85,000
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$17,850
Downpayment
20%
$17,000
Closing costs
1%
$850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$920
Total Expenses
$753
Mortgage P&I
46%
$425
Property Taxes
6%
$59
Home Insurance
3%
$30
HOA
0%
$0
Property Management
10%
$92
CapEx
5%
$46
Vacancy
6%
$55
Maintenance
5%
$46
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1004 S 9th St, Terre Haute, IN 47807 | $850 | 2 | 1 | 1052 | 0.3 mi |
1401 S 18th St, Terre Haute, IN 47803 | $875 | 2 | 1 | 1170 | 0.7 mi |
100 S 14th St, Terre Haute, IN 47807 | $700 | 2 | 1 | 1172 | 1.1 mi |
501 S 19th St, Terre Haute, IN 47803 | $975 | 2 | 1 | 1200 | 1 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