Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -2.08% first-year return on $39,879 initial cash invested.
-2.08%
Cash On Cash
6.38%
Cap Rate
1
DSCR
$1,490
Rent
-$69
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$190k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$39,879
Downpayment
20%
$37,980
Closing costs
1%
$1,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$1,559
Mortgage P&I
67%
$1,005
Property Taxes
7%
$102
Home Insurance
4%
$66
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1919 Kendall St, South Bend, IN 46613 | $1,850 | 4 | 1.5 | 1450 | 0.3 mi |
1215 E Calvert St, South Bend, IN 46613 | $1,599 | 4 | 2 | 1464 | 1.8 mi |
841 S Brookfield St, South Bend, IN 46619 | $1,550 | 4 | 2 | 1600 | 1 mi |
334 N Walnut St, South Bend, IN 46628 | $1,450 | 4 | 2 | 1584 | 1.8 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